{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["Índice","ProyDda","Asignación","Pérdidas","Parámetros","PremisaCosto","DdaAñoBase","Límites","Diseño","Energía","Clientes","Potencia","AsigEco","CIP","AsigTV","PliegoVig","DdaAñoBaseVig","EnergíaVig","ClientesVig","PotenciaVig","ITV_CD","ITV_CCOMF","ITV_CCOMV","ITV_CSERAP","ITV_CX","ITV_CCONAP","ITV_CENEGEN","ITV_CPOTGEN","ITV_CPT","ITV_CPET","ITV_CPERDP","ITV_CPERDE"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Índice","index":0,"n_rows":85,"n_cols":8,"rows_kept":85,"cut":false,"hidden":false,"merged":[[14,1,15,1],[6,6,11,6],[62,6,71,6],[44,6,46,6],[24,6,27,6],[37,6,41,6],[24,1,28,1],[52,1,54,1],[4,1,6,1],[33,1,35,1],[30,1,31,1],[17,1,22,1],[8,1,10,1],[43,1,44,1]]}
["Índice de Contenidos"]
[null,null,null,null,null,null,null,"Significado de los colores:"]
[null,"Hoja",null,"Descripción",null,null,null,"Decisiones a tomar/Intervenciones"]
[null,null,null,null,null,null,null,"Carga de Datos Externos (o vinculados)"]
[null,"ProyDda",null,"Selección de proyección de datos de la empresa o de ASEP",null,null,null,"Cálculos"]
[null,null,null,"Selección de Año Base"]
[null,null,null,"Energía y cantidad de Clientes categorizados por tipo. Proyección Empresa y ASEP.",null,null,"Decisiones para el cálculo de los nuevos cargos y carga de inputs"]
[]
[null,"Asignación",null,"Porcentaje de asginación de cada componente de costos por categoría tarifaria"]
[null,null,null,"Tablero de control de asignaciones"]
[null,null,null,"Criterio Ingreso a Tarifa Vigente (por defecto) y Posibilidad de Asignación Económica"]
[]
[null,"Pérdidas",null,"Porcentaje de pérdidas reales"]
[]
[null,"Parámetros",null,"Parámetros característicos para las  categorías tarifarias vigentes"]
[null,null,null,"Parámetros característicos para las nuevas categorías tarifarias"]
[]
[null,"PremisaCosto",null,"Datos IMP"]
[null,null,null,"Porcentajes de pérdidas permitidas"]
[null,null,null,"Precios Energía y Potencia"]
[null,null,null,"Costos de Conexión por categoría tarifaria"]
[null,null,null,"Cargos Fijos de Comercialización por categorías tarifaria"]
[null,null,null,"Ingresar la ponderación de cargos fijos"]
[]
[null,"DdaAñoBase",null,"Nombres de las categorías tarifarias",null,null,"Tipeo de datos en diseño de tarifas e ingreso de nuevas categorías"]
[null,null,null,"Energía por tipo de cliente por categoría tarifaria"]
[null,null,null,"Cantidad de clientes por tipo y categoría tarifaria"]
[null,null,null,"Potencia por categoría tarifaria"]
[null,null,null,"Carga de consumos de las nuevas categorías"]
[]
[null,"Diseño",null,"Criterio de Recupero por componente de costos y categoría tarifaria"]
[null,null,null,"Cargo Relativo Intra-categoria por componente de costo y categorías tarifaria"]
[]
[null,"Límites",null,"Límites superiores de Bloques y Escalones de Categorías Tarifarias"]
[null,null,null,"Punto de corte hasta donde se subsidia a determinadas subcategorías "]
[null,null,null,"Alícuotas de subsidios a aplicar"]
[]
[null,"Energía",null,"Proyección de Energía y ajustes para facturación",null,null,"Proyección de Demanda desagregada por categoría tarifaria"]
[]
[null,"Clientes",null,"Proyección de cantidad de Clientes y ajustes para facturación"]
[]
[null,"Potencia",null,"Proyección de Potencia y ajustes para facturación"]
[]
[null,"AsigEco",null,"Asignación siguiendo criterios económicos"]
[null,null,null,"Selección de ponderadores de Energía y Potencia por componente de costo",null,null,"Cálculos Auxiliares necesarios para tener una asignación de costos basada en criterios económicos."]
[]
[null,"CIP",null,"Cálculo de porcentajes de asignación de costos de distribución por nivel de tensión"]
[]
[null,"AsigTV",null,"Asignación siguiendo estructura de Ingreso a Tarifa Vigente"]
[]
[null,"PliegoVig",null,"Pliego vigente"]
[]
[null,"DdaAñoBaseVig",null,"Energía por tipo de cliente por categoría tarifaria vigente para asignación de costos"]
[null,null,null,"Cantidad de clientes por tipo y categoría tarifaria vigente para asignación de costos"]
[null,null,null,"Potencia por categoría tarifaria vigente para asignación de costos"]
[]
[null,"EnergíaVig",null,"Proyección de Energía vigente y ajustes para asignación de costos"]
[]
[null,"ClientesVig",null,"Proyección de cantidad de Clientes vigentes y ajustes para asignación de costos"]
[]
[null,"PotenciaVig",null,"Proyección de Potencia vigente y ajustes para asginación"]
[]
[null,"ITV_CD",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de distribución",null,null,"Cálculos Auxiliares necesarios para asignación de costos siguiendo la estructura de ingresos generada por la tarifa vigente"]
[]
[null,"ITV_CCOMF",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de comercialización fijo"]
[]
[null,"ITV_CCOMV",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de comercialización variable"]
[]
[null,"ITV_CSERAP",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de servicio de alumbrado púlbico"]
[]
[null,"ITV_CX",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de conexión"]
[]
[null,"ITV_CCONAP",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de consumo de alumbrado público"]
[]
[null,"ITV_CENEGEN",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de generación de energía"]
[]
[null,"ITV_CPOTGEN",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de generación de potencia"]
[]
[null,"ITV_CPT",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos por potencia de transmisión"]
[]
[null,"ITV_CPET",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de pérdida de energía en transmisión"]
[]
[null,"ITV_CPERDP",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de pérdida de potencia en distribución"]
[]
[null,"ITV_CPERDE",null,"Cálculo de Ingreso a Tarifa Vigente par asignación de costos de pérdida de energía en distribución"]

{"sheet":"ProyDda","index":1,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,1,4,6],[4,8,4,13]]}
["Proyección y Selección de Consumo"]
[]
["Selector de Fuente de Proyección:"]
["ASEP",1]
["PROPIA","Energía por tipo de Clientes (MWh/año)",null,null,null,null,null,null,"Cantidad de Clientes categorizados (Clientes/año)"]
["Proyección Propia",{"$f":"+D33","v":2025},2026,2027,2028,2029,2030,null,{"$f":"+B6","v":2025},2026,2027,2028,2029,2030]
["Residenciales",{"$f":"+'[2]ProyDda CHI'!B5","v":450930.04318058514},{"$f":"+'[2]ProyDda CHI'!C5","v":445551.76574100519},{"$f":"+'[2]ProyDda CHI'!D5","v":474376.57966487372},{"$f":"+'[2]ProyDda CHI'!E5","v":457595.86653996096},{"$f":"+'[2]ProyDda CHI'!F5","v":486558.24481933302},{"$f":"+'[2]ProyDda CHI'!G5","v":470764.28842473216},null,{"$f":"+'[2]ProyDda CHI'!I5","v":167411.44932827822},{"$f":"+'[2]ProyDda CHI'!J5","v":171714.06595530285},{"$f":"+'[2]ProyDda CHI'!K5","v":176106.96744289514},{"$f":"+'[2]ProyDda CHI'!L5","v":180592.29841494991},{"$f":"+'[2]ProyDda CHI'!M5","v":185172.2189995088},{"$f":"+'[2]ProyDda CHI'!N5","v":189848.89543911474}]
["Generales",{"$f":"+'[2]ProyDda CHI'!B6","v":608430.67169380444},{"$f":"+'[2]ProyDda CHI'!C6","v":606704.53147735575},{"$f":"+'[2]ProyDda CHI'!D6","v":653917.95977527997},{"$f":"+'[2]ProyDda CHI'!E6","v":639026.55273381167},{"$f":"+'[2]ProyDda CHI'!F6","v":688775.04588310164},{"$f":"+'[2]ProyDda CHI'!G6","v":675833.01998945628},null,{"$f":"+'[2]ProyDda CHI'!I6","v":19095.526958182789},{"$f":"+'[2]ProyDda CHI'!J6","v":19347.775450681595},{"$f":"+'[2]ProyDda CHI'!K6","v":19603.247264251935},{"$f":"+'[2]ProyDda CHI'!L6","v":19861.557839845205},{"$f":"+'[2]ProyDda CHI'!M6","v":20122.280517383937},{"$f":"+'[2]ProyDda CHI'!N6","v":20385.029701782343}]
["AP",{"$f":"+'[2]ProyDda CHI'!B7","v":42083.784321200008},{"$f":"+'[2]ProyDda CHI'!C7","v":40622.088785396489},{"$f":"+'[2]ProyDda CHI'!D7","v":42519.221790403615},{"$f":"+'[2]ProyDda CHI'!E7","v":41059.818785740419},{"$f":"+'[2]ProyDda CHI'!F7","v":42959.256391816183},{"$f":"+'[2]ProyDda CHI'!G7","v":41502.170121696799},null,{"$f":"+'[2]ProyDda CHI'!I7","v":0},{"$f":"+'[2]ProyDda CHI'!J7","v":0},{"$f":"+'[2]ProyDda CHI'!K7","v":0},{"$f":"+'[2]ProyDda CHI'!L7","v":0},{"$f":"+'[2]ProyDda CHI'!M7","v":0},{"$f":"+'[2]ProyDda CHI'!N7","v":0}]
["Consumo Propio",{"$f":"+'[2]ProyDda CHI'!B8","v":761.66600000000005},{"$f":"+'[2]ProyDda CHI'!C8","v":743.48141106232117},{"$f":"+'[2]ProyDda CHI'!D8","v":781.90327679775771},{"$f":"+'[2]ProyDda CHI'!E8","v":744.81482882641569},{"$f":"+'[2]ProyDda CHI'!F8","v":781.71851817341098},{"$f":"+'[2]ProyDda CHI'!G8","v":746.14833698653399},null,{"$f":"+'[2]ProyDda CHI'!I8","v":33.666666666666664},{"$f":"+'[2]ProyDda CHI'!J8","v":33.666666666666664},{"$f":"+'[2]ProyDda CHI'!K8","v":33.666666666666664},{"$f":"+'[2]ProyDda CHI'!L8","v":33.666666666666664},{"$f":"+'[2]ProyDda CHI'!M8","v":33.666666666666664},{"$f":"+'[2]ProyDda CHI'!N8","v":33.666666666666664}]
["Total",{"$f":"+SUM(B7:B10)","v":1102206.1651955897},1093621.8674148198,1171595.6645073551,1138427.0528883396,1219074.2656124241,1188845.6268728718,null,{"$f":"+SUM(I7:I10)","v":186540.64295312765},191095.50807265111,195743.88137381373,200487.52292146176,205328.1661835594,210267.59180756373]
["Crecimiento",null,{"$f":"+C11/B11-1","v":-7.7882868485376067E-3},{"$f":"+(D11/AVERAGE(B11:C11))-1","v":6.7110581619233001E-2},{"$f":"+E11/D11-1","v":-2.8310630214701704E-2},{"$f":"+F11/E11-1","v":7.0840913802489025E-2},{"$f":"+G11/F11-1","v":-2.4796388203934816E-2},null,null,{"$f":"+J11/I11-1","v":2.4417548087190655E-2},{"$f":"+(K11/AVERAGE(I11:J11))-1","v":3.667978207124345E-2},{"$f":"+L11/K11-1","v":2.4233919928199787E-2},{"$f":"+M11/L11-1","v":2.4144361661817104E-2},{"$f":"+N11/M11-1","v":2.405624964082409E-2}]
[]
["Proyección ASEP",{"$f":"+B6","v":2025},2026,2027,2028,2029,2030,null,{"$f":"+I6","v":2025},2026,2027,2028,2029,2030]
["Residenciales",{"$f":"+B7/SUM(B$7:B$10)*B$19","v":450930.04318058514},445551.76574100519,474376.5796648736,457595.86653996096,486558.24481933302,470764.28842473216,null,{"$f":"+I7/SUM(I$7:I$10)*I$19","v":167411.44932827822},173283.85564012374,179357.80996262797,185640.64329514664,192139.97592786263,198863.64867136109]
["Generales",608430.67169380444,606704.53147735575,653917.95977527986,639026.55273381167,688775.04588310164,675833.01998945628,null,19095.526958182789,19524.650525869769,19965.112956772766,20416.775281084734,20879.452193820202,21352.989046336519]
["AP",{"$f":"+B9/SUM(B$7:B$10)*B$19","v":42083.784321200008},40622.088785396489,42519.221790403601,41059.818785740419,42959.256391816183,41502.170121696799,null,0,0,0,0,0,0]
["Consumo Propio",761.66600000000005,743.48141106232117,781.9032767977576,744.81482882641569,781.7185181734111,746.14833698653399,null,33.666666666666664,33.97444335206292,34.288135726561535,34.607797300651036,34.933493576171202,35.265289041847275]
["Total",{"$f":"+'[2]ProyDda CHI'!B11","v":1102206.1651955897},{"$f":"+'[2]ProyDda CHI'!C11","v":1093621.8674148198},{"$f":"+'[2]ProyDda CHI'!D11","v":1171595.6645073548},{"$f":"+'[2]ProyDda CHI'!E11","v":1138427.0528883396},{"$f":"+'[2]ProyDda CHI'!F11","v":1219074.2656124241},{"$f":"+'[2]ProyDda CHI'!G11","v":1188845.6268728718},null,{"$f":"+'[2]ProyDda CHI'!I11","v":186540.64295312765},{"$f":"+'[2]ProyDda CHI'!J11","v":192842.48060934557},{"$f":"+'[2]ProyDda CHI'!K11","v":199357.21105512729},{"$f":"+'[2]ProyDda CHI'!L11","v":206092.02637353199},{"$f":"+'[2]ProyDda CHI'!M11","v":213054.361615259},{"$f":"+'[2]ProyDda CHI'!N11","v":220251.90300673942}]
["Crecimiento",null,{"$f":"+C19/B19-1","v":-7.7882868485376067E-3},{"$f":"+(D19/AVERAGE(B19:C19))-1","v":6.7110581619232779E-2},{"$f":"+E19/D19-1","v":-2.8310630214701482E-2},{"$f":"+F19/E19-1","v":7.0840913802489025E-2},{"$f":"+G19/F19-1","v":-2.4796388203934816E-2},null,null,{"$f":"+J19/I19-1","v":3.3782652168736105E-2},{"$f":"+(K19/AVERAGE(I19:J19))-1","v":5.0954555822771308E-2},{"$f":"+L19/K19-1","v":3.3782652168736105E-2},{"$f":"+M19/L19-1","v":3.3782652168736105E-2},{"$f":"+N19/M19-1","v":3.3782652168736105E-2}]
[]
["Selección",{"$f":"+D35","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",null,{"$f":"+D35","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030"]
["Residenciales",{"$f":"+IF($B$4=1,B15,B7)","v":450930.04318058514},445551.76574100519,{"$f":"+IF($B$4=1,AVERAGE(C15:D15),AVERAGE(C7:D7))","v":459964.17270293937},465986.22310241731,472077.05567964702,478661.26662203262,null,{"$f":"+IF($B$4=1,I15,I7)","v":167411.44932827822},173283.85564012374,{"$f":"+IF($B$4=1,AVERAGE(J15:K15),AVERAGE(J7:K7))","v":176320.83280137586},182499.22662888729,188890.30961150464,195501.81229961186]
["Generales",608430.67169380444,606704.53147735575,630311.2456263178,646472.25625454576,663900.79930845671,682304.03293627896,null,19095.526958182789,19524.650525869769,19744.881741321267,20190.94411892875,20648.11373745247,21116.220620078362]
["AP",42083.784321200008,40622.088785396489,41570.655287900045,41789.52028807201,42009.537588778301,42230.713256756491,null,0,0,0,0,0,0]
["Consumo Propio",761.66600000000005,743.48141106232117,762.69234393003944,763.3590528120867,763.2666734999134,763.93342757997254,null,33.666666666666664,33.97444335206292,34.131289539312228,34.447966513606289,34.770645438411123,35.099391309009235]
["Total",{"$f":"+SUM(B23:B26)","v":1102206.1651955897},1093621.8674148198,1132608.7659610871,1155011.3586978472,1178750.6592503821,1203959.9462426482,null,{"$f":"+SUM(I23:I26)","v":186540.64295312765},192842.48060934557,196099.84583223643,202724.61871432964,209573.19399439549,216653.13231099924]
["Nota1: en el caso de la Potencia se utiliza la suministrada por la Empresa en el año base y luego se proyecto con los FC."]
["Nota2: Esta Hoja asume que los datos de ASEP que se ingresan al modelo son totales. Luego toma la estructura porcentual de la proyección propia para los distintos tipos de clientes."]
[]
[]
["Selección año base del modelo"]
["Ventana de Años Calendario del Modelo",null,null,2025,{"$f":"+D33+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
["Ventana de Años Regulatorios del Modelo",null,null,null,null,{"$f":"+E33&\"/\"&F33","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["Ventana de Años Calendario+Regulatorio",null,null,{"$f":"+D33","v":2025},{"$f":"+E33","v":2026},{"$f":"+F34","v":"2026/2027"},{"$f":"+G34","v":"2027/2028"},{"$f":"+H34","v":"2028/2029"},{"$f":"+I34","v":"2029/2030"},{"$f":"+J34","v":"2030/2031"},"2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]

{"sheet":"Asignación","index":2,"n_rows":94,"n_cols":26,"rows_kept":94,"cut":false,"hidden":false,"merged":[[4,1,4,12],[20,14,20,25]]}
["Asignación de Costos para Cálculo de Cargos"]
[]
[]
[null,{"$f":"+IF(ROUND(B7-1,6)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK","OK",{"$f":"+IF(ROUND(I7-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(J7-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(K7-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(L7-1,15)=0,\"OK\",\"Error\")","v":"Error"},{"$f":"+IF(ROUND(M7-1,15)=0,\"OK\",\"Error\")","v":"OK"},null,3,"Ingreso a Tarifa Vigente"]
[null,"Componentes de Costo",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asignación Económica"]
["Asignación de Costos Seleccionada para cálculo tarifario","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE",null,null,"Asignación Manual"]
[{"$f":"+AsigTV!A5","v":"TOTAL"},{"$f":"+SUM(B8:B19)","v":1},{"$f":"+SUM(C8:C19)","v":1},1,1.0000000000000002,1,1,1,0.99999999999999989,1.0000000000000002,1.0000000000000002,0,1]
[{"$f":"+AsigTV!A6","v":"ATH"},{"$f":"+B23/B$35","v":1.1528078091689142E-3},5.1719026062271316E-5,2.2153259794088663E-3,2.1963070598494121E-3,8.3827269632269822E-5,2.195112050341078E-3,1.9413106037080678E-3,4.4912953345199944E-3,1.9808123514260725E-3,2.2923621064393192E-3,{"$f":"+IFERROR(L23/L$35,0)","v":0},2.2065703263034562E-3]
[{"$f":"+AsigTV!A10","v":"ATD"},{"$f":"+B24/B$35","v":1.5235827704797627E-6},{"$f":"+C24/C$35","v":2.5859513031135655E-9},1.0086149813098438E-6,9.9995586415313947E-7,4.1913634816135007E-9,9.9941178869692357E-7,1.2974476836983553E-6,1.1046234559378379E-6,3.5283092495044295E-6,1.0436887323276227E-6,{"$f":"+IFERROR(L24/L$35,0)","v":0},1.0068216139517722E-6]
[{"$f":"+AsigTV!A11","v":"MTH"},{"$f":"+B25/B$35","v":3.4121345509105679E-2},3.6203318243589912E-4,8.4439726252483277E-2,8.3714798013413569E-2,4.1071583685250589E-4,8.3669248836140866E-2,6.6601617505461938E-2,4.429953962709117E-2,2.9289521823776747E-2,8.7376047831548939E-2,0,8.4053679571146761E-2]
[{"$f":"+AsigTV!A15","v":"MTD"},{"$f":"+B26/B$35","v":0.12153132512469571},6.7924724565280167E-3,0.11622776071872916,0.11522992723858605,7.9037373716516514E-3,0.11517631615196029,9.3554346496474136E-2,0.1942694535706902,0.13914089949839922,0.12027897285015779,0,0.1150980417706968]
[{"$f":"+AsigTV!A16","v":"BTH"},{"$f":"+B27/B$35","v":9.7635782323462149E-4},1.0296423440867969E-4,6.5925596715864655E-4,6.5359615170709577E-4,1.4897827700261775E-4,6.5324053038702664E-4,6.011151646288553E-4,7.8735163471839106E-4,4.8068366475130818E-4,6.8218104766764221E-4,0,7.2459308689317098E-4]
[{"$f":"+AsigTV!A20","v":"BTD"},{"$f":"+B28/B$35","v":0.28203897955073032},1.2545452855791436E-2,0.20839480318153258,0.2077159904650018,1.8189713109791075E-2,0.20659679009700188,0.1756561292096237,0.30789797824171006,0.19028756392461407,0.21506905008133373,0,0.20668473533946352]
[{"$f":"+AsigTV!A21","v":"BTS"},{"$f":"+B29/B$35","v":0.5599566574220245},0.97978962251955259,0.58783006513604352,0.59025253473547945,0.97248548471221319,0.59147404492167799,0.66151547610346495,0.44800182450656784,0.63856493014358107,0.57407731283213936,0,0.59097790668441463]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},{"$f":"+B30/B$35","v":4.2354550998375156E-5},2.4006764270389502E-5,4.4738057133253326E-5,4.528814088777095E-5,1.4978794155154508E-5,4.3991527095856667E-5,3.7746294375988613E-5,5.7845720331843123E-5,4.7545755799342646E-5,3.9448893749095354E-5,0,4.5822569856388724E-5]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},{"$f":"+B31/B$35","v":1.7864862727142472E-4},3.3172637499944281E-4,1.8731609252942282E-4,1.9055823921081933E-4,7.6256043733812417E-4,1.9025647360631142E-4,9.0961174578615533E-5,1.9360674091456367E-4,2.0451452840279766E-4,1.8358066823189668E-4,0,2.0764382961119328E-4]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},{"$f":"+B32/B$35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},{"$f":"+B33/B$35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},{"$f":"+B34/B$35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Selección","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE",null,"Tablero de Control de Asignaciones"]
[{"$f":"+A7","v":"TOTAL"},{"$f":"+SUM(B23:B34)","v":1},{"$f":"+SUM(C23:C34)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,1,1.0001902926780202,0.99198829925410215,0.46606032642331796,0.98792833694864823,0.99999999999999989,0,1,null,"CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A8","v":"ATH"},{"$f":"+IF($O$4=1,B40,IF($O$4=2,B55,B70))*Asignación!O23","v":1.1528078091689142E-3},{"$f":"+IF($O$4=1,C40,IF($O$4=2,C55,C70))*Asignación!P23","v":5.1719026062271309E-5},{"$f":"+IF($O$4=1,D40,IF($O$4=2,D55,D70))*Asignación!Q23","v":2.2153259794088658E-3},{"$f":"+IF($O$4=1,E40,IF($O$4=2,E55,E70))*Asignación!R23","v":2.1963070598494117E-3},{"$f":"+IF($O$4=1,F40,IF($O$4=2,F55,F70))*Asignación!S23","v":8.3827269632269822E-5},{"$f":"+IF($O$4=1,G40,IF($O$4=2,G55,G70))*Asignación!T23","v":2.1955297640916917E-3},{"$f":"+IF($O$4=1,H40,IF($O$4=2,H55,H70))*Asignación!U23","v":1.9257574040963206E-3},{"$f":"+IF($O$4=1,I40,IF($O$4=2,I55,I70))*Asignación!V23","v":2.0932145696699136E-3},{"$f":"+IF($O$4=1,J40,IF($O$4=2,J55,J70))*Asignación!W23","v":1.9569006521517013E-3},{"$f":"+IF($O$4=1,K40,IF($O$4=2,K55,K70))*Asignación!X23","v":2.2923621064393188E-3},{"$f":"+IF($O$4=1,L40,IF($O$4=2,L55,L70))*Asignación!Y23","v":0},{"$f":"+IF($O$4=1,M40,IF($O$4=2,M55,M70))*Asignación!Z23","v":2.2065703263034562E-3},null,1,1,1,1,1,1,0.92,1,1,1,1,1]
["ATD",{"$f":"+IF($O$4=1,B41,IF($O$4=2,B56,B71))*Asignación!O24","v":1.5235827704797627E-6},{"$f":"+IF($O$4=1,C41,IF($O$4=2,C56,C71))*Asignación!P24","v":2.5859513031135651E-9},{"$f":"+IF($O$4=1,D41,IF($O$4=2,D56,D71))*Asignación!Q24","v":1.0086149813098436E-6},{"$f":"+IF($O$4=1,E41,IF($O$4=2,E56,E71))*Asignación!R24","v":9.9995586415313926E-7},{"$f":"+IF($O$4=1,F41,IF($O$4=2,F56,F71))*Asignación!S24","v":4.1913634816135007E-9},{"$f":"+IF($O$4=1,G41,IF($O$4=2,G56,G71))*Asignación!T24","v":9.996019694426397E-7},{"$f":"+IF($O$4=1,H41,IF($O$4=2,H56,H71))*Asignación!U24","v":1.2870529211231058E-6},{"$f":"+IF($O$4=1,I41,IF($O$4=2,I56,I71))*Asignación!V24","v":5.148211684492423E-7},{"$f":"+IF($O$4=1,J41,IF($O$4=2,J56,J71))*Asignación!W24","v":3.4857166891034441E-6},{"$f":"+IF($O$4=1,K41,IF($O$4=2,K56,K71))*Asignación!X24","v":1.0436887323276224E-6},{"$f":"+IF($O$4=1,L41,IF($O$4=2,L56,L71))*Asignación!Y24","v":0},{"$f":"+IF($O$4=1,M41,IF($O$4=2,M56,M71))*Asignación!Z24","v":1.0068216139517722E-6},null,1,1,1,1,1,1,2.5,1,1,1,1,1]
["MTH",{"$f":"+IF($O$4=1,B42,IF($O$4=2,B57,B72))*Asignación!O25","v":3.4121345509105679E-2},{"$f":"+IF($O$4=1,C42,IF($O$4=2,C57,C72))*Asignación!P25","v":3.6203318243589906E-4},{"$f":"+IF($O$4=1,D42,IF($O$4=2,D57,D72))*Asignación!Q25","v":8.4439726252483263E-2},{"$f":"+IF($O$4=1,E42,IF($O$4=2,E57,E72))*Asignación!R25","v":8.3714798013413555E-2},{"$f":"+IF($O$4=1,F42,IF($O$4=2,F57,F72))*Asignación!S25","v":4.1071583685250589E-4},{"$f":"+IF($O$4=1,G42,IF($O$4=2,G57,G72))*Asignación!T25","v":8.3685170481569829E-2},{"$f":"+IF($O$4=1,H42,IF($O$4=2,H57,H72))*Asignación!U25","v":6.606802527681542E-2},{"$f":"+IF($O$4=1,I42,IF($O$4=2,I57,I72))*Asignación!V25","v":2.064625789900482E-2},{"$f":"+IF($O$4=1,J42,IF($O$4=2,J57,J72))*Asignación!W25","v":2.89359485853849E-2},{"$f":"+IF($O$4=1,K42,IF($O$4=2,K57,K72))*Asignación!X25","v":8.7376047831548925E-2},{"$f":"+IF($O$4=1,L42,IF($O$4=2,L57,L72))*Asignación!Y25","v":0},{"$f":"+IF($O$4=1,M42,IF($O$4=2,M57,M72))*Asignación!Z25","v":8.4053679571146761E-2},null,1,1,1,1,1,1,0.8,0.25,1,1,1,1]
["MTD",{"$f":"+IF($O$4=1,B43,IF($O$4=2,B58,B73))*Asignación!O26","v":0.12153132512469571},{"$f":"+IF($O$4=1,C43,IF($O$4=2,C58,C73))*Asignación!P26","v":6.7924724565280158E-3},{"$f":"+IF($O$4=1,D43,IF($O$4=2,D58,D73))*Asignación!Q26","v":0.11622776071872915},{"$f":"+IF($O$4=1,E43,IF($O$4=2,E58,E73))*Asignación!R26","v":0.11522992723858604},{"$f":"+IF($O$4=1,F43,IF($O$4=2,F58,F73))*Asignación!S26","v":7.9037373716516514E-3},{"$f":"+IF($O$4=1,G43,IF($O$4=2,G58,G73))*Asignación!T26","v":0.11519823336160535},{"$f":"+IF($O$4=1,H43,IF($O$4=2,H58,H73))*Asignación!U26","v":9.2804817068866355E-2},{"$f":"+IF($O$4=1,I43,IF($O$4=2,I58,I73))*Asignación!V26","v":9.0541284945235487E-2},{"$f":"+IF($O$4=1,J43,IF($O$4=2,J58,J73))*Asignación!W26","v":0.13746123744299255},{"$f":"+IF($O$4=1,K43,IF($O$4=2,K58,K73))*Asignación!X26","v":0.12027897285015778},{"$f":"+IF($O$4=1,L43,IF($O$4=2,L58,L73))*Asignación!Y26","v":0},{"$f":"+IF($O$4=1,M43,IF($O$4=2,M58,M73))*Asignación!Z26","v":0.1150980417706968},null,1,1,1,1,1,1,0.82,0.8,1,1,1,1]
["BTH",{"$f":"+IF($O$4=1,B44,IF($O$4=2,B59,B74))*Asignación!O27","v":9.7635782323462149E-4},{"$f":"+IF($O$4=1,C44,IF($O$4=2,C59,C74))*Asignación!P27","v":1.0296423440867968E-4},{"$f":"+IF($O$4=1,D44,IF($O$4=2,D59,D74))*Asignación!Q27","v":6.5925596715864644E-4},{"$f":"+IF($O$4=1,E44,IF($O$4=2,E59,E74))*Asignación!R27","v":6.5359615170709567E-4},{"$f":"+IF($O$4=1,F44,IF($O$4=2,F59,F74))*Asignación!S27","v":1.4897827700261775E-4},{"$f":"+IF($O$4=1,G44,IF($O$4=2,G59,G74))*Asignación!T27","v":6.5336483727694529E-4},{"$f":"+IF($O$4=1,H44,IF($O$4=2,H59,H74))*Asignación!U27","v":5.9629920981602784E-4},{"$f":"+IF($O$4=1,I44,IF($O$4=2,I59,I74))*Asignación!V27","v":3.6695335988678633E-4},{"$f":"+IF($O$4=1,J44,IF($O$4=2,J59,J74))*Asignación!W27","v":4.7488101351614146E-4},{"$f":"+IF($O$4=1,K44,IF($O$4=2,K59,K74))*Asignación!X27","v":6.821810476676421E-4},{"$f":"+IF($O$4=1,L44,IF($O$4=2,L59,L74))*Asignación!Y27","v":0},{"$f":"+IF($O$4=1,M44,IF($O$4=2,M59,M74))*Asignación!Z27","v":7.2459308689317098E-4},null,1,1,1,1,1,1,1.3,0.8,1,1,1,1]
["BTD",{"$f":"+IF($O$4=1,B45,IF($O$4=2,B60,B75))*Asignación!O28","v":0.28203897955073032},{"$f":"+IF($O$4=1,C45,IF($O$4=2,C60,C75))*Asignación!P28","v":1.2545452855791435E-2},{"$f":"+IF($O$4=1,D45,IF($O$4=2,D60,D75))*Asignación!Q28","v":0.20839480318153256},{"$f":"+IF($O$4=1,E45,IF($O$4=2,E60,E75))*Asignación!R28","v":0.20771599046500178},{"$f":"+IF($O$4=1,F45,IF($O$4=2,F60,F75))*Asignación!S28","v":1.8189713109791075E-2},{"$f":"+IF($O$4=1,G45,IF($O$4=2,G60,G75))*Asignación!T28","v":0.2066361039534598},{"$f":"+IF($O$4=1,H45,IF($O$4=2,H60,H75))*Asignación!U28","v":0.17424882486821344},{"$f":"+IF($O$4=1,I45,IF($O$4=2,I60,I75))*Asignación!V28","v":0.14349903224441105},{"$f":"+IF($O$4=1,J45,IF($O$4=2,J60,J75))*Asignación!W28","v":0.18799047657005358},{"$f":"+IF($O$4=1,K45,IF($O$4=2,K60,K75))*Asignación!X28","v":0.2150690500813337},{"$f":"+IF($O$4=1,L45,IF($O$4=2,L60,L75))*Asignación!Y28","v":0},{"$f":"+IF($O$4=1,M45,IF($O$4=2,M60,M75))*Asignación!Z28","v":0.20668473533946352},null,1,1,1,1,1,1,0.85,0.7,1,1,1,1]
["BTS",{"$f":"+IF($O$4=1,B46,IF($O$4=2,B61,B76))*Asignación!O29","v":0.5599566574220245},{"$f":"+IF($O$4=1,C46,IF($O$4=2,C61,C76))*Asignación!P29","v":0.97978962251955248},{"$f":"+IF($O$4=1,D46,IF($O$4=2,D61,D76))*Asignación!Q29","v":0.58783006513604341},{"$f":"+IF($O$4=1,E46,IF($O$4=2,E61,E76))*Asignación!R29","v":0.59025253473547934},{"$f":"+IF($O$4=1,F46,IF($O$4=2,F61,F76))*Asignación!S29","v":0.97248548471221319},{"$f":"+IF($O$4=1,G46,IF($O$4=2,G61,G76))*Asignación!T29","v":0.59158659810166558},{"$f":"+IF($O$4=1,H46,IF($O$4=2,H61,H76))*Asignación!U29","v":0.65621561207014389},{"$f":"+IF($O$4=1,I46,IF($O$4=2,I61,I76))*Asignación!V29","v":0.20879587656777301},{"$f":"+IF($O$4=1,J46,IF($O$4=2,J61,J76))*Asignación!W29","v":0.63085638947047773},{"$f":"+IF($O$4=1,K46,IF($O$4=2,K61,K76))*Asignación!X29","v":0.57407731283213925},{"$f":"+IF($O$4=1,L46,IF($O$4=2,L61,L76))*Asignación!Y29","v":0},{"$f":"+IF($O$4=1,M46,IF($O$4=2,M61,M76))*Asignación!Z29","v":0.59097790668441463},null,1,1,1,1,1,1,1.1000000000000001,0.35,1,1,1,1]
["BTSH",{"$f":"+IF($O$4=1,B47,IF($O$4=2,B62,B77))*Asignación!O30","v":4.2354550998375156E-5},{"$f":"+IF($O$4=1,C47,IF($O$4=2,C62,C77))*Asignación!P30","v":2.4006764270389498E-5},{"$f":"+IF($O$4=1,D47,IF($O$4=2,D62,D77))*Asignación!Q30","v":4.4738057133253319E-5},{"$f":"+IF($O$4=1,E47,IF($O$4=2,E62,E77))*Asignación!R30","v":4.5288140887770943E-5},{"$f":"+IF($O$4=1,F47,IF($O$4=2,F62,F77))*Asignación!S30","v":1.4978794155154508E-5},{"$f":"+IF($O$4=1,G47,IF($O$4=2,G62,G77))*Asignación!T30","v":4.3999898361357936E-5},{"$f":"+IF($O$4=1,H47,IF($O$4=2,H62,H77))*Asignación!U30","v":3.7443882361181625E-5},{"$f":"+IF($O$4=1,I47,IF($O$4=2,I62,I77))*Asignación!V30","v":2.6959595300050767E-5},{"$f":"+IF($O$4=1,J47,IF($O$4=2,J62,J77))*Asignación!W30","v":4.697179945581113E-5},{"$f":"+IF($O$4=1,K47,IF($O$4=2,K62,K77))*Asignación!X30","v":3.9448893749095347E-5},{"$f":"+IF($O$4=1,L47,IF($O$4=2,L62,L77))*Asignación!Y30","v":0},{"$f":"+IF($O$4=1,M47,IF($O$4=2,M62,M77))*Asignación!Z30","v":4.5822569856388724E-5},null,1,1,1,1,1,1,1,0.72,1,1,1,1]
["BTS Prepago",{"$f":"+IF($O$4=1,B48,IF($O$4=2,B63,B78))*Asignación!O31","v":1.7864862727142472E-4},{"$f":"+IF($O$4=1,C48,IF($O$4=2,C63,C78))*Asignación!P31","v":3.3172637499944275E-4},{"$f":"+IF($O$4=1,D48,IF($O$4=2,D63,D78))*Asignación!Q31","v":1.873160925294228E-4},{"$f":"+IF($O$4=1,E48,IF($O$4=2,E63,E78))*Asignación!R31","v":1.905582392108193E-4},{"$f":"+IF($O$4=1,F48,IF($O$4=2,F63,F78))*Asignación!S31","v":7.6256043733812417E-4},{"$f":"+IF($O$4=1,G48,IF($O$4=2,G63,G78))*Asignación!T31","v":1.9029267802018465E-4},{"$f":"+IF($O$4=1,H48,IF($O$4=2,H63,H78))*Asignación!U31","v":9.0232420868396299E-5},{"$f":"+IF($O$4=1,I48,IF($O$4=2,I63,I78))*Asignación!V31","v":9.0232420868396299E-5},{"$f":"+IF($O$4=1,J48,IF($O$4=2,J63,J78))*Asignación!W31","v":2.0204569792681298E-4},{"$f":"+IF($O$4=1,K48,IF($O$4=2,K63,K78))*Asignación!X31","v":1.8358066823189666E-4},{"$f":"+IF($O$4=1,L48,IF($O$4=2,L63,L78))*Asignación!Y31","v":0},{"$f":"+IF($O$4=1,M48,IF($O$4=2,M63,M78))*Asignación!Z31","v":2.0764382961119328E-4},null,1,1,1,1,1,1,1,1,1,1,1,1]
["X2H",{"$f":"+IF($O$4=1,B49,IF($O$4=2,B64,B79))*Asignación!O32","v":0},{"$f":"+IF($O$4=1,C49,IF($O$4=2,C64,C79))*Asignación!P32","v":0},{"$f":"+IF($O$4=1,D49,IF($O$4=2,D64,D79))*Asignación!Q32","v":0},{"$f":"+IF($O$4=1,E49,IF($O$4=2,E64,E79))*Asignación!R32","v":0},{"$f":"+IF($O$4=1,F49,IF($O$4=2,F64,F79))*Asignación!S32","v":0},{"$f":"+IF($O$4=1,G49,IF($O$4=2,G64,G79))*Asignación!T32","v":0},{"$f":"+IF($O$4=1,H49,IF($O$4=2,H64,H79))*Asignación!U32","v":0},{"$f":"+IF($O$4=1,I49,IF($O$4=2,I64,I79))*Asignación!V32","v":0},{"$f":"+IF($O$4=1,J49,IF($O$4=2,J64,J79))*Asignación!W32","v":0},{"$f":"+IF($O$4=1,K49,IF($O$4=2,K64,K79))*Asignación!X32","v":0},{"$f":"+IF($O$4=1,L49,IF($O$4=2,L64,L79))*Asignación!Y32","v":0},{"$f":"+IF($O$4=1,M49,IF($O$4=2,M64,M79))*Asignación!Z32","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
["X2D",{"$f":"+IF($O$4=1,B50,IF($O$4=2,B65,B80))*Asignación!O33","v":0},{"$f":"+IF($O$4=1,C50,IF($O$4=2,C65,C80))*Asignación!P33","v":0},{"$f":"+IF($O$4=1,D50,IF($O$4=2,D65,D80))*Asignación!Q33","v":0},{"$f":"+IF($O$4=1,E50,IF($O$4=2,E65,E80))*Asignación!R33","v":0},{"$f":"+IF($O$4=1,F50,IF($O$4=2,F65,F80))*Asignación!S33","v":0},{"$f":"+IF($O$4=1,G50,IF($O$4=2,G65,G80))*Asignación!T33","v":0},{"$f":"+IF($O$4=1,H50,IF($O$4=2,H65,H80))*Asignación!U33","v":0},{"$f":"+IF($O$4=1,I50,IF($O$4=2,I65,I80))*Asignación!V33","v":0},{"$f":"+IF($O$4=1,J50,IF($O$4=2,J65,J80))*Asignación!W33","v":0},{"$f":"+IF($O$4=1,K50,IF($O$4=2,K65,K80))*Asignación!X33","v":0},{"$f":"+IF($O$4=1,L50,IF($O$4=2,L65,L80))*Asignación!Y33","v":0},{"$f":"+IF($O$4=1,M50,IF($O$4=2,M65,M80))*Asignación!Z33","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
["X3D",{"$f":"+IF($O$4=1,B51,IF($O$4=2,B66,B81))*Asignación!O34","v":0},{"$f":"+IF($O$4=1,C51,IF($O$4=2,C66,C81))*Asignación!P34","v":0},{"$f":"+IF($O$4=1,D51,IF($O$4=2,D66,D81))*Asignación!Q34","v":0},{"$f":"+IF($O$4=1,E51,IF($O$4=2,E66,E81))*Asignación!R34","v":0},{"$f":"+IF($O$4=1,F51,IF($O$4=2,F66,F81))*Asignación!S34","v":0},{"$f":"+IF($O$4=1,G51,IF($O$4=2,G66,G81))*Asignación!T34","v":0},{"$f":"+IF($O$4=1,H51,IF($O$4=2,H66,H81))*Asignación!U34","v":0},{"$f":"+IF($O$4=1,I51,IF($O$4=2,I66,I81))*Asignación!V34","v":0},{"$f":"+IF($O$4=1,J51,IF($O$4=2,J66,J81))*Asignación!W34","v":0},{"$f":"+IF($O$4=1,K51,IF($O$4=2,K66,K81))*Asignación!X34","v":0},{"$f":"+IF($O$4=1,L51,IF($O$4=2,L66,L81))*Asignación!Y34","v":0},{"$f":"+IF($O$4=1,M51,IF($O$4=2,M66,M81))*Asignación!Z34","v":0},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+SUM(B23:B34)","v":1},{"$f":"+SUM(C23:C34)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,1,1.0001902926780202,0.99198829925410215,0.46606032642331796,0.98792833694864823,0.99999999999999989,0,1]
["Opciones de Asignación de Costos"]
[]
["Asignación siguiendo estructura de Ingreso a Tarifa Vigente",{"$f":"+AsigTV!B4","v":"CD"},{"$f":"+AsigTV!C4","v":"CCOMF"},{"$f":"+AsigTV!D4","v":"CCOMV"},{"$f":"+AsigTV!E4","v":"CSERAP"},{"$f":"+AsigTV!F4","v":"CX"},{"$f":"+AsigTV!G4","v":"CCONAP"},{"$f":"+AsigTV!H4","v":"CENEGEN"},{"$f":"+AsigTV!I4","v":"CPOTGEN"},{"$f":"+AsigTV!J4","v":"CPT"},{"$f":"+AsigTV!K4","v":"CPET"},{"$f":"+AsigTV!L4","v":"CPERDP"},{"$f":"+AsigTV!M4","v":"CPERDE"}]
["TOTAL",{"$f":"+SUM(B40:B48)","v":1},{"$f":"+SUM(C40:C48)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,1,1.0001902926780202,1.0000000000000002,1,0.99999999999999989,0.99999999999999989,0,1]
[{"$f":"+AsigTV!A6","v":"ATH"},{"$f":"+AsigTV!B6","v":1.1528078091689142E-3},{"$f":"+AsigTV!C6","v":5.1719026062271309E-5},{"$f":"+AsigTV!D6","v":2.2153259794088658E-3},{"$f":"+AsigTV!E6","v":2.1963070598494117E-3},{"$f":"+AsigTV!F6","v":8.3827269632269822E-5},{"$f":"+AsigTV!G6","v":2.1955297640916917E-3},{"$f":"+AsigTV!H6","v":2.0932145696699136E-3},{"$f":"+AsigTV!I6","v":3.722495827201315E-3},{"$f":"+AsigTV!J6","v":1.9569006521517013E-3},{"$f":"+AsigTV!K6","v":2.2923621064393188E-3},{"$f":"+AsigTV!L6","v":0},{"$f":"+AsigTV!M6","v":2.2065703263034562E-3}]
[{"$f":"+AsigTV!A10","v":"ATD"},{"$f":"+AsigTV!B10","v":1.5235827704797627E-6},{"$f":"+AsigTV!C10","v":2.5859513031135651E-9},{"$f":"+AsigTV!D10","v":1.0086149813098436E-6},{"$f":"+AsigTV!E10","v":9.9995586415313926E-7},{"$f":"+AsigTV!F10","v":4.1913634816135007E-9},{"$f":"+AsigTV!G10","v":9.996019694426397E-7},{"$f":"+AsigTV!H10","v":5.148211684492423E-7},{"$f":"+AsigTV!I10","v":2.7692060832932219E-6},{"$f":"+AsigTV!J10","v":3.4857166891034441E-6},{"$f":"+AsigTV!K10","v":1.0436887323276224E-6},{"$f":"+AsigTV!L10","v":0},{"$f":"+AsigTV!M10","v":1.0068216139517722E-6}]
[{"$f":"+AsigTV!A11","v":"MTH"},{"$f":"+AsigTV!B11","v":3.4121345509105679E-2},{"$f":"+AsigTV!C11","v":3.6203318243589906E-4},{"$f":"+AsigTV!D11","v":8.4439726252483263E-2},{"$f":"+AsigTV!E11","v":8.3714798013413555E-2},{"$f":"+AsigTV!F11","v":4.1071583685250589E-4},{"$f":"+AsigTV!G11","v":8.3685170481569829E-2},{"$f":"+AsigTV!H11","v":8.2585031596019279E-2},{"$f":"+AsigTV!I11","v":4.759315539656434E-5},{"$f":"+AsigTV!J11","v":2.89359485853849E-2},{"$f":"+AsigTV!K11","v":8.7376047831548925E-2},{"$f":"+AsigTV!L11","v":0},{"$f":"+AsigTV!M11","v":8.4053679571146761E-2}]
[{"$f":"+AsigTV!A15","v":"MTD"},{"$f":"+AsigTV!B15","v":0.12153132512469571},{"$f":"+AsigTV!C15","v":6.7924724565280158E-3},{"$f":"+AsigTV!D15","v":0.11622776071872915},{"$f":"+AsigTV!E15","v":0.11522992723858604},{"$f":"+AsigTV!F15","v":7.9037373716516514E-3},{"$f":"+AsigTV!G15","v":0.11519823336160535},{"$f":"+AsigTV!H15","v":0.11317660618154435},{"$f":"+AsigTV!I15","v":8.306591127730889E-2},{"$f":"+AsigTV!J15","v":0.13746123744299255},{"$f":"+AsigTV!K15","v":0.12027897285015778},{"$f":"+AsigTV!L15","v":0},{"$f":"+AsigTV!M15","v":0.1150980417706968}]
[{"$f":"+AsigTV!A16","v":"BTH"},{"$f":"+AsigTV!B16","v":9.7635782323462149E-4},{"$f":"+AsigTV!C16","v":1.0296423440867968E-4},{"$f":"+AsigTV!D16","v":6.5925596715864644E-4},{"$f":"+AsigTV!E16","v":6.5359615170709567E-4},{"$f":"+AsigTV!F16","v":1.4897827700261775E-4},{"$f":"+AsigTV!G16","v":6.5336483727694529E-4},{"$f":"+AsigTV!H16","v":4.5869169985848291E-4},{"$f":"+AsigTV!I16","v":1.5400156058229373E-5},{"$f":"+AsigTV!J16","v":1.2546544064867727E-2},{"$f":"+AsigTV!K16","v":6.821810476676421E-4},{"$f":"+AsigTV!L16","v":0},{"$f":"+AsigTV!M16","v":7.2459308689317098E-4}]
[{"$f":"+AsigTV!A20","v":"BTD"},{"$f":"+AsigTV!B20","v":0.28203897955073032},{"$f":"+AsigTV!C20","v":1.2545452855791435E-2},{"$f":"+AsigTV!D20","v":0.20839480318153256},{"$f":"+AsigTV!E20","v":0.20771599046500178},{"$f":"+AsigTV!F20","v":1.8189713109791075E-2},{"$f":"+AsigTV!G20","v":0.2066361039534598},{"$f":"+AsigTV!H20","v":0.20499861749201581},{"$f":"+AsigTV!I20","v":0.16151021751972372},{"$f":"+AsigTV!J20","v":0.18799047657005358},{"$f":"+AsigTV!K20","v":0.2150690500813337},{"$f":"+AsigTV!L20","v":0},{"$f":"+AsigTV!M20","v":0.20668473533946352}]
[{"$f":"+AsigTV!A21","v":"BTS"},{"$f":"+AsigTV!B21","v":0.5599566574220245},{"$f":"+AsigTV!C21","v":0.97978962251955248},{"$f":"+AsigTV!D21","v":0.58783006513604341},{"$f":"+AsigTV!E21","v":0.59025253473547934},{"$f":"+AsigTV!F21","v":0.97248548471221319},{"$f":"+AsigTV!G21","v":0.59158659810166558},{"$f":"+AsigTV!H21","v":0.59655964733649436},{"$f":"+AsigTV!I21","v":0.75146736006701964},{"$f":"+AsigTV!J21","v":0.63085638947047773},{"$f":"+AsigTV!K21","v":0.57407731283213925},{"$f":"+AsigTV!L21","v":0},{"$f":"+AsigTV!M21","v":0.59097790668441463}]
[{"$f":"+A15","v":"BTSH"},{"$f":"+AsigTV!B22","v":4.2354550998375156E-5},{"$f":"+AsigTV!C22","v":2.4006764270389498E-5},{"$f":"+AsigTV!D22","v":4.4738057133253319E-5},{"$f":"+AsigTV!E22","v":4.5288140887770943E-5},{"$f":"+AsigTV!F22","v":1.4978794155154508E-5},{"$f":"+AsigTV!G22","v":4.3999898361357936E-5},{"$f":"+AsigTV!H22","v":3.7443882361181625E-5},{"$f":"+AsigTV!I22","v":5.4589858415009162E-5},{"$f":"+AsigTV!J22","v":4.697179945581113E-5},{"$f":"+AsigTV!K22","v":3.9448893749095347E-5},{"$f":"+AsigTV!L22","v":0},{"$f":"+AsigTV!M22","v":4.5822569856388724E-5}]
[{"$f":"+A16","v":"BTS Prepago"},{"$f":"+AsigTV!B23","v":1.7864862727142472E-4},{"$f":"+AsigTV!C23","v":3.3172637499944275E-4},{"$f":"+AsigTV!D23","v":1.873160925294228E-4},{"$f":"+AsigTV!E23","v":1.905582392108193E-4},{"$f":"+AsigTV!F23","v":7.6256043733812417E-4},{"$f":"+AsigTV!G23","v":1.9029267802018465E-4},{"$f":"+AsigTV!H23","v":9.0232420868396299E-5},{"$f":"+AsigTV!I23","v":1.1366293279334578E-4},{"$f":"+AsigTV!J23","v":2.0204569792681298E-4},{"$f":"+AsigTV!K23","v":1.8358066823189666E-4},{"$f":"+AsigTV!L23","v":0},{"$f":"+AsigTV!M23","v":2.0764382961119328E-4}]
[{"$f":"+A17","v":"X2H"}]
[{"$f":"+A18","v":"X2D"}]
[{"$f":"+A19","v":"X3D"}]
[]
["Asignación económica",{"$f":"+AsigEco!B11","v":"CD"},{"$f":"+AsigEco!C11","v":"CCOMF"},{"$f":"+AsigEco!D11","v":"CCOMV"},{"$f":"+AsigEco!E11","v":"CSERAP"},{"$f":"+AsigEco!F11","v":"CX"},{"$f":"+AsigEco!G11","v":"CCONAP"},{"$f":"+AsigEco!H11","v":"CENEGEN"},{"$f":"+AsigEco!I11","v":"CPOTGEN"},{"$f":"+AsigEco!J11","v":"CPT"},{"$f":"+AsigEco!K11","v":"CPET"},{"$f":"+AsigEco!L11","v":"CPERDP"},{"$f":"+AsigEco!M11","v":"CPERDE"}]
[{"$f":"+AsigEco!A12","v":"TOTAL"},{"$f":"+SUM(B55:B66)","v":1},{"$f":"+SUM(C55:C66)","v":1.0000000000000002},0.99999999999999978,0.99999999999999978,1.0000000000000002,0.99999999999999989,0.99999999999999989,0.99999999999999978,0.99999999999999967,0.99999999999999989,0.99999999999999978,0.99999999999999989]
[{"$f":"+AsigEco!A13","v":"ATH"},{"$f":"+AsigEco!B13","v":1.038323087219468E-4},{"$f":"+AsigEco!C13","v":1.0448563450359399E-5},{"$f":"+AsigEco!D13","v":2.1733883306577144E-3},{"$f":"+AsigEco!E13","v":2.1733883306577144E-3},{"$f":"+AsigEco!F13","v":1.0448563450359399E-5},{"$f":"+AsigEco!G13","v":2.1569349519655581E-3},{"$f":"+AsigEco!H13","v":2.1569349519655581E-3},{"$f":"+AsigEco!I13","v":6.2343419938721775E-4},{"$f":"+AsigEco!J13","v":1.3901845756763879E-3},{"$f":"+AsigEco!K13","v":2.1569349519655581E-3},{"$f":"+AsigEco!L13","v":6.2343419938721775E-4},{"$f":"+AsigEco!M13","v":2.1569349519655581E-3}]
[{"$f":"+AsigEco!A14","v":"ATD"},{"$f":"+AsigEco!B14","v":3.3477212057676955E-7},{"$f":"+AsigEco!C14","v":5.2242817251797009E-10},{"$f":"+AsigEco!D14","v":9.8952120404885226E-7},{"$f":"+AsigEco!E14","v":9.8952120404885226E-7},{"$f":"+AsigEco!F14","v":5.2242817251797009E-10},{"$f":"+AsigEco!G14","v":9.8203015108584709E-7},{"$f":"+AsigEco!H14","v":9.8203015108584709E-7},{"$f":"+AsigEco!I14","v":1.9824866404430985E-6},{"$f":"+AsigEco!J14","v":1.4822583957644728E-6},{"$f":"+AsigEco!K14","v":9.8203015108584709E-7},{"$f":"+AsigEco!L14","v":1.9824866404430985E-6},{"$f":"+AsigEco!M14","v":9.8203015108584709E-7}]
[{"$f":"+AsigEco!A15","v":"MTH"},{"$f":"+AsigEco!B15","v":6.1413736952572141E-3},{"$f":"+AsigEco!C15","v":7.3139944152515805E-5},{"$f":"+AsigEco!D15","v":8.2841223994515378E-2},{"$f":"+AsigEco!E15","v":8.2841223994515378E-2},{"$f":"+AsigEco!F15","v":7.3139944152515805E-5},{"$f":"+AsigEco!G15","v":8.2214084329469389E-2},{"$f":"+AsigEco!H15","v":8.2214084329469389E-2},{"$f":"+AsigEco!I15","v":4.1034277562828078E-3},{"$f":"+AsigEco!J15","v":4.3158756042876098E-2},{"$f":"+AsigEco!K15","v":8.2214084329469389E-2},{"$f":"+AsigEco!L15","v":4.1034277562828078E-3},{"$f":"+AsigEco!M15","v":8.2214084329469389E-2}]
[{"$f":"+AsigEco!A16","v":"MTD"},{"$f":"+AsigEco!B16","v":0.10511143302294396},{"$f":"+AsigEco!C16","v":1.3735009366414468E-3},{"$f":"+AsigEco!D16","v":0.11408652561274601},{"$f":"+AsigEco!E16","v":0.11408652561274601},{"$f":"+AsigEco!F16","v":1.3735009366414468E-3},{"$f":"+AsigEco!G16","v":0.11323180547635957},{"$f":"+AsigEco!H16","v":0.11323180547635957},{"$f":"+AsigEco!I16","v":0.12006176274508257},{"$f":"+AsigEco!J16","v":0.11664678411072107},{"$f":"+AsigEco!K16","v":0.11323180547635957},{"$f":"+AsigEco!L16","v":0.12006176274508257},{"$f":"+AsigEco!M16","v":0.11323180547635957}]
[{"$f":"+AsigEco!A17","v":"BTH"},{"$f":"+AsigEco!B17","v":2.9323120678379243E-4},{"$f":"+AsigEco!C17","v":5.2242817251797004E-5},{"$f":"+AsigEco!D17","v":6.4677579699643092E-4},{"$f":"+AsigEco!E17","v":6.4677579699643092E-4},{"$f":"+AsigEco!F17","v":5.2242817251797004E-5},{"$f":"+AsigEco!G17","v":6.4187945750348641E-4},{"$f":"+AsigEco!H17","v":6.4187945750348641E-4},{"$f":"+AsigEco!I17","v":3.0788256952879656E-4},{"$f":"+AsigEco!J17","v":4.7488101351614146E-4},{"$f":"+AsigEco!K17","v":6.4187945750348641E-4},{"$f":"+AsigEco!L17","v":3.0788256952879656E-4},{"$f":"+AsigEco!M17","v":6.4187945750348641E-4}]
[{"$f":"+AsigEco!A18","v":"BTD"},{"$f":"+AsigEco!B18","v":0.26850738630490179},{"$f":"+AsigEco!C18","v":6.3676325878877183E-3},{"$f":"+AsigEco!D18","v":0.2041401132527671},{"$f":"+AsigEco!E18","v":0.2041401132527671},{"$f":"+AsigEco!F18","v":6.3676325878877183E-3},{"$f":"+AsigEco!G18","v":0.20260242336125281},{"$f":"+AsigEco!H18","v":0.20260242336125281},{"$f":"+AsigEco!I18","v":0.2644537062540197},{"$f":"+AsigEco!J18","v":0.23352806480763627},{"$f":"+AsigEco!K18","v":0.20260242336125281},{"$f":"+AsigEco!L18","v":0.2644537062540197},{"$f":"+AsigEco!M18","v":0.20260242336125281}]
[{"$f":"+AsigEco!A19","v":"BTS"},{"$f":"+AsigEco!B19","v":0.61967755731144791},{"$f":"+AsigEco!C19","v":0.9913311613160013},{"$f":"+AsigEco!D19","v":0.59586571040682201},{"$f":"+AsigEco!E19","v":0.59586571040682201},{"$f":"+AsigEco!F19","v":0.9913311613160013},{"$f":"+AsigEco!G19","v":0.59890500717749118},{"$f":"+AsigEco!H19","v":0.59890500717749118},{"$f":"+AsigEco!I19","v":0.61028391064541743},{"$f":"+AsigEco!J19","v":0.60459445891145425},{"$f":"+AsigEco!K19","v":0.59890500717749118},{"$f":"+AsigEco!L19","v":0.61028391064541743},{"$f":"+AsigEco!M19","v":0.59890500717749118}]
[{"$f":"+AsigEco!A20","v":"BTSH"},{"$f":"+AsigEco!B20","v":1.8734812010263808E-5},{"$f":"+AsigEco!C20","v":2.2638554142445373E-5},{"$f":"+AsigEco!D20","v":4.3244055659342926E-5},{"$f":"+AsigEco!E20","v":4.3244055659342926E-5},{"$f":"+AsigEco!F20","v":2.2638554142445373E-5},{"$f":"+AsigEco!G20","v":4.2916681662753669E-5},{"$f":"+AsigEco!H20","v":4.2916681662753669E-5},{"$f":"+AsigEco!I20","v":1.940619207661732E-5},{"$f":"+AsigEco!J20","v":3.1161436869685496E-5},{"$f":"+AsigEco!K20","v":4.2916681662753669E-5},{"$f":"+AsigEco!L20","v":1.940619207661732E-5},{"$f":"+AsigEco!M20","v":4.2916681662753669E-5}]
[{"$f":"+AsigEco!A21","v":"BTS Prepago"},{"$f":"+AsigEco!B21","v":1.4611656581252594E-4},{"$f":"+AsigEco!C21","v":7.6923475804438718E-4},{"$f":"+AsigEco!D21","v":2.0202902863177398E-4},{"$f":"+AsigEco!E21","v":2.0202902863177398E-4},{"$f":"+AsigEco!F21","v":7.6923475804438718E-4},{"$f":"+AsigEco!G21","v":2.0396653414395233E-4},{"$f":"+AsigEco!H21","v":2.0396653414395233E-4},{"$f":"+AsigEco!I21","v":1.4448715156412003E-4},{"$f":"+AsigEco!J21","v":1.7422684285403617E-4},{"$f":"+AsigEco!K21","v":2.0396653414395233E-4},{"$f":"+AsigEco!L21","v":1.4448715156412003E-4},{"$f":"+AsigEco!M21","v":2.0396653414395233E-4}]
[{"$f":"+AsigEco!A22","v":"X2H"},{"$f":"+AsigEco!B22","v":0},{"$f":"+AsigEco!C22","v":0},{"$f":"+AsigEco!D22","v":0},{"$f":"+AsigEco!E22","v":0},{"$f":"+AsigEco!F22","v":0},{"$f":"+AsigEco!G22","v":0},{"$f":"+AsigEco!H22","v":0},{"$f":"+AsigEco!I22","v":0},{"$f":"+AsigEco!J22","v":0},{"$f":"+AsigEco!K22","v":0},{"$f":"+AsigEco!L22","v":0},{"$f":"+AsigEco!M22","v":0}]
[{"$f":"+AsigEco!A23","v":"X2D"},{"$f":"+AsigEco!B23","v":0},{"$f":"+AsigEco!C23","v":0},{"$f":"+AsigEco!D23","v":0},{"$f":"+AsigEco!E23","v":0},{"$f":"+AsigEco!F23","v":0},{"$f":"+AsigEco!G23","v":0},{"$f":"+AsigEco!H23","v":0},{"$f":"+AsigEco!I23","v":0},{"$f":"+AsigEco!J23","v":0},{"$f":"+AsigEco!K23","v":0},{"$f":"+AsigEco!L23","v":0},{"$f":"+AsigEco!M23","v":0}]
[{"$f":"+AsigEco!A24","v":"X3D"},{"$f":"+AsigEco!B24","v":0},{"$f":"+AsigEco!C24","v":0},{"$f":"+AsigEco!D24","v":0},{"$f":"+AsigEco!E24","v":0},{"$f":"+AsigEco!F24","v":0},{"$f":"+AsigEco!G24","v":0},{"$f":"+AsigEco!H24","v":0},{"$f":"+AsigEco!I24","v":0},{"$f":"+AsigEco!J24","v":0},{"$f":"+AsigEco!K24","v":0},{"$f":"+AsigEco!L24","v":0},{"$f":"+AsigEco!M24","v":0}]
[null,"ITV","ITV","Eco","Eco","ITV","Eco","ITV","ITV","ITV","Eco","ITV","Eco"]
["Asignación Manual",{"$f":"+B53","v":"CD"},{"$f":"+C53","v":"CCOMF"},"CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A54","v":"TOTAL"},{"$f":"+SUM(B70:B81)","v":1},{"$f":"+SUM(C70:C81)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,1,1.0001902926780202,1.0000000000000002,1.0000000000000002,0.98792833694864823,0.99999999999999989,0,1]
[{"$f":"+A55","v":"ATH"},{"$f":"+B40","v":1.1528078091689142E-3},{"$f":"+C40","v":5.1719026062271309E-5},2.2153259794088658E-3,2.1963070598494117E-3,8.3827269632269822E-5,2.1955297640916917E-3,2.0932145696699136E-3,{"$f":"+H70","v":2.0932145696699136E-3},1.9569006521517013E-3,2.2923621064393188E-3,0,2.2065703263034562E-3]
[{"$f":"+A56","v":"ATD"},{"$f":"+B41","v":1.5235827704797627E-6},2.5859513031135651E-9,1.0086149813098436E-6,9.9995586415313926E-7,4.1913634816135007E-9,9.996019694426397E-7,5.148211684492423E-7,{"$f":"+H71","v":5.148211684492423E-7},3.4857166891034441E-6,1.0436887323276224E-6,0,1.0068216139517722E-6]
["MTH",3.4121345509105679E-2,3.6203318243589906E-4,8.4439726252483263E-2,8.3714798013413555E-2,4.1071583685250589E-4,8.3685170481569829E-2,8.2585031596019279E-2,8.2585031596019279E-2,2.89359485853849E-2,8.7376047831548925E-2,0,8.4053679571146761E-2]
["MTD",0.12153132512469571,6.7924724565280158E-3,0.11622776071872915,0.11522992723858604,7.9037373716516514E-3,0.11519823336160535,0.11317660618154435,0.11317660618154435,0.13746123744299255,0.12027897285015778,0,0.1150980417706968]
["BTH",9.7635782323462149E-4,1.0296423440867968E-4,6.5925596715864644E-4,6.5359615170709567E-4,1.4897827700261775E-4,6.5336483727694529E-4,4.5869169985848291E-4,4.5869169985848291E-4,{"$f":"+J59","v":4.7488101351614146E-4},6.821810476676421E-4,0,7.2459308689317098E-4]
[{"$f":"+A60","v":"BTD"},0.28203897955073032,1.2545452855791435E-2,0.20839480318153256,0.20771599046500178,1.8189713109791075E-2,0.2066361039534598,0.20499861749201581,0.20499861749201581,0.18799047657005358,0.2150690500813337,0,0.20668473533946352]
[{"$f":"+A61","v":"BTS"},0.5599566574220245,0.97978962251955248,0.58783006513604341,0.59025253473547934,0.97248548471221319,0.59158659810166558,0.59655964733649436,0.59655964733649436,0.63085638947047773,0.57407731283213925,0,0.59097790668441463]
[{"$f":"+A62","v":"BTSH"},4.2354550998375156E-5,2.4006764270389498E-5,4.4738057133253319E-5,4.5288140887770943E-5,1.4978794155154508E-5,4.3999898361357936E-5,3.7443882361181625E-5,3.7443882361181625E-5,4.697179945581113E-5,3.9448893749095347E-5,0,4.5822569856388724E-5]
[{"$f":"+A63","v":"BTS Prepago"},1.7864862727142472E-4,3.3172637499944275E-4,1.873160925294228E-4,1.905582392108193E-4,7.6256043733812417E-4,1.9029267802018465E-4,9.0232420868396299E-5,9.0232420868396299E-5,2.0204569792681298E-4,1.8358066823189666E-4,0,2.0764382961119328E-4]
["X2H",{"$f":"+B49","v":0},0,0,0,0,0,0,0,0,0,0,0]
["X2D",0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+B46","v":0.5599566574220245},{"$f":"+C46","v":0.97978962251955248},null,null,null,null,{"$f":"+H46","v":0.59655964733649436},{"$f":"+I46","v":0.75146736006701964},{"$f":"+J46","v":0.63085638947047773},null,{"$f":"+L46","v":0}]
[{"$f":"+DdaAñoBase!B207/(DdaAñoBase!B207+DdaAñoBase!B133+DdaAñoBase!C133+DdaAñoBase!E133)","v":3.2649338713912335E-4},{"$f":"+$A$84","v":3.2649338713912335E-4},{"$f":"+$A$84","v":3.2649338713912335E-4},null,null,null,null,{"$f":"+$A$84","v":3.2649338713912335E-4},{"$f":"+$A$84","v":3.2649338713912335E-4},{"$f":"+$A$84","v":3.2649338713912335E-4},null,{"$f":"+$A$84","v":3.2649338713912335E-4}]
[]
["BTS total",{"$f":"+B46+B48","v":0.56013530604929596},{"$f":"+C46+C48","v":0.98012134889455194},0.58801738122857283,0.59044309297469011,0.97324804514955132,0.59177689077968576,0.59664987975736272,0.751581022999813,0.63105843516840454,0.57426089350037113,0,0.59118555051402588]
[]
["Factor BTSH",0.82199999999999995,0.79300000000000004,0.80500000000000005,0.7,1,1.0349999999999999,1.038,1.0349999999999999,1.0349999999999999,1,1,1.08]
["FactorBTS Prepago",0.83250000000000002,0.84499999999999997,0.86199999999999999,0.88500000000000001,1,0.82,0.65200000000000002,1.0349999999999999,0.80500000000000005,0.85,1,0.82299999999999995]
[null,{"$f":"+B46-B77-B78","v":0.55973565424375471},{"$f":"+C46-C77-C78","v":0.97943388938028264},0.58759801098638076,0.59001668835538079,0.97170794548071993,0.59135230552528406,0.59643197103326484,0.75133968376379012,0.63060737197309513,0.57385428327015831,0,0.59072444028494697]
["% base BTSH",{"$f":"+'[2]DdaAñoBase CHI'!$O$191*B46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*C46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*D46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*E46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*F46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*G46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*H46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*I46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*J46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*K46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*L46","v":0},{"$f":"+'[2]DdaAñoBase CHI'!$O$191*M46","v":0}]
["% base Prepago",{"$f":"+B48","v":1.7864862727142472E-4},{"$f":"+C48","v":3.3172637499944275E-4},1.873160925294228E-4,1.905582392108193E-4,7.6256043733812417E-4,1.9029267802018465E-4,9.0232420868396299E-5,1.1366293279334578E-4,2.0204569792681298E-4,1.8358066823189666E-4,0,2.0764382961119328E-4]
["Total BTS",{"$f":"+SUM(B90:B92)","v":0.55991430287102617},{"$f":"+SUM(C90:C92)","v":0.97976561575528209},0.58778532707891018,0.59020724659459156,0.97247050591805806,0.59154259820330424,0.5965222034541332,0.75145334669658348,0.63080941767102194,0.57403786393839018,0,0.59093208411455822]
["Nuevo BTS",{"$f":"+(B93-B91*B88-B92*B89)","v":0.55976557788882275},{"$f":"+(C93-C91*C88-C92*C89)","v":0.97948530696840752},0.58762386060714977,0.59003860255288998,0.97170794548071993,0.59138655820732766,0.59646337191572696,0.75133570556114238,0.63064677088419085,0.57388182037039304,0,0.5907611932427882]

{"sheet":"Pérdidas","index":3,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Pérdidas Reales"]
[]
[]
["Coeficientes Pérdidas Energía","u.m.","Año base"]
["pe ST","%",4.3869956913434774E-2]
["pe AT","%",7.3000000000000001E-3]
["pe MT","%",4.2099999999999999E-2]
["pe BT","%",6.0749999999999998E-2]

{"sheet":"Parámetros","index":4,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas - 2025"]
[null,"% de Energía Pico","% de Energía Resto","Factor de Uso de la Potencia Máxima","Factor de Coincidencia Total de Pico en ST","Factor de Coincidencia Total de Pico en AT","Factor de Coincidencia Total de Pico en MT","Factor de Coincidencia Total de Pico en BT","Factor de Coincidencia Total Fuera de punta AT","Factor de Coincidencia Total fuera de MT","Factor de Coincidencia Total fuera de punta BT"]
["Categorías","Kep","Kefp","FC","FCTT","FCTATp","FCTMTp","FCTBTp","FCTATfp","FCTMTfp","FCTBTfp"]
["BTS",{"$f":"+[3]EDECHI!N4","v":0.37853694688303946},{"$f":"+[3]EDECHI!O4","v":0.6214630531169606},{"$f":"+[3]EDECHI!P4","v":0.40902326940964284},{"$f":"+[3]EDECHI!Q4","v":0.69334405195758708},{"$f":"+[3]EDECHI!R4","v":0.69334405195758708},{"$f":"+[3]EDECHI!S4","v":0.69334405195758708},{"$f":"+[3]EDECHI!T4","v":0.69334405195758708},{"$f":"+[3]EDECHI!U4","v":0.55202354512897889},{"$f":"+[3]EDECHI!V4","v":0.55202354512897889},{"$f":"+[3]EDECHI!W4","v":0.55202354512897889}]
["BTD",{"$f":"+[3]EDECHI!N5","v":0.40913759722798904},{"$f":"+[3]EDECHI!O5","v":0.59086240277201041},{"$f":"+[3]EDECHI!P5","v":0.52369825000184544},{"$f":"+[3]EDECHI!Q5","v":0.88363866288743365},{"$f":"+[3]EDECHI!R5","v":0.88363866288743365},{"$f":"+[3]EDECHI!S5","v":0.88363866288743365},{"$f":"+[3]EDECHI!T5","v":0.88363866288743365},{"$f":"+[3]EDECHI!U5","v":0.64431406660710844},{"$f":"+[3]EDECHI!V5","v":0.64431406660710844},{"$f":"+[3]EDECHI!W5","v":0.64431406660710844}]
["BTH",{"$f":"+[3]EDECHI!N6","v":0.17255227885381325},{"$f":"+[3]EDECHI!O6","v":0.82744772114618792},{"$f":"+[3]EDECHI!P6","v":0.14783166194748407},{"$f":"+[3]EDECHI!Q6","v":0.46442515241778515},{"$f":"+[3]EDECHI!R6","v":0.46442515241778515},{"$f":"+[3]EDECHI!S6","v":0.46442515241778515},{"$f":"+[3]EDECHI!T6","v":0.46442515241778515},{"$f":"+[3]EDECHI!U6","v":4.2968917967966092E-2},{"$f":"+[3]EDECHI!V6","v":4.2968917967966092E-2},{"$f":"+[3]EDECHI!W6","v":4.2968917967966092E-2}]
["MTD",{"$f":"+[3]EDECHI!N7","v":0.34759436794968562},{"$f":"+[3]EDECHI!O7","v":0.65240563205031477},{"$f":"+[3]EDECHI!P7","v":0.58856568109944263},{"$f":"+[3]EDECHI!Q7","v":0.88108400871856773},{"$f":"+[3]EDECHI!R7","v":0.88108400871856773},{"$f":"+[3]EDECHI!S7","v":0.88108400871856773},{"$f":"+[3]EDECHI!T7","v":0.88108400871856773},{"$f":"+[3]EDECHI!U7","v":0.74876551193229268},{"$f":"+[3]EDECHI!V7","v":0.74876551193229268},{"$f":"+[3]EDECHI!W7","v":0.74876551193229268}]
["MTH",{"$f":"+[3]EDECHI!N8","v":5.4425578683584636E-2},{"$f":"+[3]EDECHI!O8","v":0.94557442131641556},{"$f":"+[3]EDECHI!P8","v":0.46104387557091631},{"$f":"+[3]EDECHI!Q8","v":0.25159006854962185},{"$f":"+[3]EDECHI!R8","v":0.25159006854962185},{"$f":"+[3]EDECHI!S8","v":0.25159006854962185},{"$f":"+[3]EDECHI!T8","v":0.25159006854962185},{"$f":"+[3]EDECHI!U8","v":0.1393744051224366},{"$f":"+[3]EDECHI!V8","v":0.1393744051224366},{"$f":"+[3]EDECHI!W8","v":0.1393744051224366}]
["ATD",{"$f":"+[3]EDECHI!N9","v":0.34759436794968562},{"$f":"+[3]EDECHI!O9","v":0.65240563205031477},{"$f":"+[3]EDECHI!P9","v":0.58856568109944263},{"$f":"+[3]EDECHI!Q9","v":0.88108400871856773},{"$f":"+[3]EDECHI!R9","v":0.88108400871856773},null,null,{"$f":"+[3]EDECHI!U9","v":0.74876551193229268}]
["ATH",{"$f":"+[3]EDECHI!N10","v":5.4425578683584636E-2},{"$f":"+[3]EDECHI!O10","v":0.94557442131641556},{"$f":"+[3]EDECHI!P10","v":0.46104387557091631},{"$f":"+[3]EDECHI!Q10","v":0.25159006854962185},{"$f":"+[3]EDECHI!R10","v":0.25159006854962185},null,null,{"$f":"+[3]EDECHI!U10","v":0.1393744051224366}]
["AP - BT",{"$f":"+[3]EDECHI!N11","v":0},{"$f":"+[3]EDECHI!O11","v":1},{"$f":"+[3]EDECHI!P11","v":0.5},{"$f":"+[3]EDECHI!Q11","v":0.69334405195758708},{"$f":"+[3]EDECHI!R11","v":0.69334405195758708},{"$f":"+[3]EDECHI!S11","v":0.69334405195758708},{"$f":"+[3]EDECHI!T11","v":0.69334405195758708},{"$f":"+[3]EDECHI!U11","v":0.55202354512897889},{"$f":"+[3]EDECHI!V11","v":0.55202354512897889},{"$f":"+[3]EDECHI!W11","v":0.55202354512897889}]
["BTSH",{"$f":"+[3]EDECHI!N12","v":0.37223180158039182},{"$f":"+[3]EDECHI!O12","v":0.62776819841960796},{"$f":"+[3]EDECHI!P12","v":0.18956906011752622},{"$f":"+[3]EDECHI!Q12","v":0.57642644239570062},{"$f":"+[3]EDECHI!R12","v":0.57642644239570062},{"$f":"+[3]EDECHI!S12","v":0.57642644239570062},{"$f":"+[3]EDECHI!T12","v":0.57642644239570062},{"$f":"+[3]EDECHI!U12","v":8.924350628453713E-2},{"$f":"+[3]EDECHI!V12","v":8.924350628453713E-2},{"$f":"+[3]EDECHI!W12","v":8.924350628453713E-2}]
["BTS Prepago",{"$f":"+[3]EDECHI!N13","v":0.37853694688303946},{"$f":"+[3]EDECHI!O13","v":0.6214630531169606},{"$f":"+[3]EDECHI!P13","v":0.40902326940964284},{"$f":"+[3]EDECHI!Q13","v":0.69334405195758708},{"$f":"+[3]EDECHI!R13","v":0.69334405195758708},{"$f":"+[3]EDECHI!S13","v":0.69334405195758708},{"$f":"+[3]EDECHI!T13","v":0.69334405195758708},{"$f":"+[3]EDECHI!U13","v":0.55202354512897889},{"$f":"+[3]EDECHI!V13","v":0.55202354512897889},{"$f":"+[3]EDECHI!W13","v":0.55202354512897889}]

{"sheet":"PremisaCosto","index":5,"n_rows":83,"n_cols":9,"rows_kept":83,"cut":false,"hidden":false,"merged":[[8,0,8,8],[16,0,16,8],[23,0,23,8]]}
["Inputs para Modelo Tarifario"]
["Deuda Cruz Roja",{"$f":"+'[1]V2023 v2'!$O$19*0","v":0},"Se quitó"]
["Cifra de deuda de clientes <200kWh no cortables",{"$f":"3213811.76*0","v":0},"Se quitó"]
["Deuda Moratoria Generadores",{"$f":"922543.75*0","v":0},"Se quitó"]
["Descuentos por inversiones no ejecutadas",{"$f":"+'[2]PremisaCosto CHI'!$B$4+B3+B2+B4","v":-9909805.7923102845}]
["Tasa de Rentabilidad regulada",{"$f":"+'[2]PremisaCosto CHI'!$B$5","v":0.10743333333333334}]
[]
["Ingreso Máximo Permitido","u.m.",null,null,null,{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"}]
["DISTRIBUCION"]
["CO&M","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F9","v":17801374.532838963},{"$f":"+'[2]PremisaCosto CHI'!G9","v":18322228.04037229},{"$f":"+'[2]PremisaCosto CHI'!H9","v":18848837.767595347},{"$f":"+'[2]PremisaCosto CHI'!I9","v":19401276.304427933}]
["Rentabilidad","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F10","v":24631855.698182572},{"$f":"+'[2]PremisaCosto CHI'!G10","v":25083972.176940531},{"$f":"+'[2]PremisaCosto CHI'!H10","v":24849535.172605202},{"$f":"+'[2]PremisaCosto CHI'!I10","v":25878121.954303186}]
["Depreciación","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F11","v":10712797.854826381},{"$f":"+'[2]PremisaCosto CHI'!G11","v":11710473.922129469},{"$f":"+'[2]PremisaCosto CHI'!H11","v":12049660.025605096},{"$f":"+'[2]PremisaCosto CHI'!I11","v":12336145.741412448}]
["Gastos Administrativos","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F12","v":6690956.4025346162},{"$f":"+'[2]PremisaCosto CHI'!G12","v":6888050.6343931491},{"$f":"+'[2]PremisaCosto CHI'!H12","v":7088986.5583463563},{"$f":"+'[2]PremisaCosto CHI'!I12","v":7297880.014900933}]
[]
[]
[]
["COMERCIALIZACION"]
["CO&M","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F15","v":14277827.80937548},{"$f":"+'[2]PremisaCosto CHI'!G15","v":14776537.670598323},{"$f":"+'[2]PremisaCosto CHI'!H15","v":15292084.013670174},{"$f":"+'[2]PremisaCosto CHI'!I15","v":15825034.690178882}]
["Rentabilidad","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F16","v":1320600.981975338},{"$f":"+'[2]PremisaCosto CHI'!G16","v":1353446.5433692345},{"$f":"+'[2]PremisaCosto CHI'!H16","v":1386084.9399265475},{"$f":"+'[2]PremisaCosto CHI'!I16","v":1420374.0685086935}]
["Depreciación","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F17","v":902987.19457711058},{"$f":"+'[2]PremisaCosto CHI'!G17","v":931573.66819465056},{"$f":"+'[2]PremisaCosto CHI'!H17","v":971323.71361483086},{"$f":"+'[2]PremisaCosto CHI'!I17","v":994939.48625570687}]
[]
[]
[]
["ALUMBRADO PUBLICO"]
["CO&M","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F20","v":359393.60987245722},{"$f":"+'[2]PremisaCosto CHI'!G20","v":362221.15190733905},{"$f":"+'[2]PremisaCosto CHI'!H20","v":365046.22231456806},{"$f":"+'[2]PremisaCosto CHI'!I20","v":367866.34946649132}]
["Rentabilidad","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F21","v":544208.23054875387},{"$f":"+'[2]PremisaCosto CHI'!G21","v":516686.06000013946},{"$f":"+'[2]PremisaCosto CHI'!H21","v":489482.67275027855},{"$f":"+'[2]PremisaCosto CHI'!I21","v":462656.08520958427}]
["Depreciación","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F22","v":462684.19824958971},{"$f":"+'[2]PremisaCosto CHI'!G22","v":456179.06188595336},{"$f":"+'[2]PremisaCosto CHI'!H22","v":453211.79568595329},{"$f":"+'[2]PremisaCosto CHI'!I22","v":449704.50704958959}]
[]
[]
[]
["Pérdidas",null,null,null,null,{"$f":"+F8","v":"2026/2027"},{"$f":"+G8","v":"2027/2028"},{"$f":"+H8","v":"2028/2029"},{"$f":"+I8","v":"2029/2030"}]
["IMP de Pérdidas sin Descuento por Inv.","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F25","v":10754605.700928144},{"$f":"+'[2]PremisaCosto CHI'!G25","v":10962655.505202238},{"$f":"+'[2]PremisaCosto CHI'!H25","v":11183023.540515251},{"$f":"+'[2]PremisaCosto CHI'!I25","v":11416931.755590001}]
[]
[]
[]
[]
[]
["Perdidas de Energía Permitidas","u.m.",null,null,null,{"$f":"+F31","v":"2026/2027"},{"$f":"+G31","v":"2027/2028"},{"$f":"+H31","v":"2028/2029"},{"$f":"+I31","v":"2029/2030"}]
["Pérdidas de Energía Permitida","%",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F28","v":7.7590976895379027E-2},{"$f":"+'[2]PremisaCosto CHI'!G28","v":7.7560484621932088E-2},{"$f":"+'[2]PremisaCosto CHI'!H28","v":7.7528824383168451E-2},{"$f":"+'[2]PremisaCosto CHI'!I28","v":7.7495907948855317E-2}]
[]
["Premisas Costos Abastecimiento","u.m.",null,null,null,{"$f":"+F38","v":"2026/2027"},{"$f":"+G38","v":"2027/2028"},{"$f":"+H38","v":"2028/2029"},{"$f":"+I38","v":"2029/2030"}]
["Costos de Pérdidas de Transmisión Permitidas","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F31","v":105304.79607789968},{"$f":"+F42","v":105304.79607789968},105304.79607789968,105304.79607789968]
["Sistema Transmisión","$/año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F32","v":8563776.6372837219},8563776.6372837219,8563776.6372837219,8563776.6372837219]
["Precio Generación Energía P (en frontera)","$/MWh",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F33","v":78.641702333137687}]
["Precio Generación Energía FP (en frontera)","$/MWh",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F34","v":71.525281709747802}]
["Costo Generación de Potencia (en frontera)","$/MW año",null,null,null,{"$f":"+'[2]PremisaCosto CHI'!F35","v":207021.97829133211}]
[]
[]
["Costos de Conexión (Pliego)","u.m.",null,"Cargo"]
[{"$f":"+Parámetros!A4","v":"BTS"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A50,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":16.649999999999999}]
[{"$f":"+Parámetros!A5","v":"BTD"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A51,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":71.760000000000005}]
[{"$f":"+Parámetros!A6","v":"BTH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A52,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":71.760000000000005}]
[{"$f":"+Parámetros!A7","v":"MTD"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A53,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":141.31}]
[{"$f":"+Parámetros!A8","v":"MTH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A54,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":141.31}]
[{"$f":"+Parámetros!A9","v":"ATD"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A55,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":201.89}]
[{"$f":"+Parámetros!A10","v":"ATH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A56,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":201.89}]
[{"$f":"+Parámetros!A12","v":"BTSH"},"$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A57,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":16.649999999999999}]
["BTS Prepago","$/Cliente",null,{"$f":"+SUMIFS(PliegoVig!$C$7:$C$388,PliegoVig!$E$7:$E$388,A58,PliegoVig!$F$7:$F$388,\"Cx\",PliegoVig!$G$7:$G$388,1)","v":16.649999999999999}]
[{"$f":"+Parámetros!A14","v":0},"$/Cliente",null,0]
[{"$f":"+Parámetros!A15","v":0},"$/Cliente",null,0]
[{"$f":"+Parámetros!A16","v":0},"$/Cliente",null,0]
[]
["Cargos Fijos de Comercialización (Pliego)","u.m.",null,"Ponderador"]
["Ponderador Global de Ajuste","%",null,1]
[]
["Actualización",null,null,null,{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"}]
["Año genérico",null,null,null,0,1,2,3,4]
["Factor de Descuento",null,null,null,{"$f":"1/(1+$B$6)^E67","v":1},{"$f":"1/(1+$B$6)^F67","v":0.90298889323661324},{"$f":"1/(1+$B$6)^G67","v":0.81538894130868367},{"$f":"1/(1+$B$6)^H67","v":0.7362871576697021},{"$f":"1/(1+$B$6)^I67","v":0.66485912560849603}]
["Promedios",null,null,null,null,{"$f":"+AVERAGE(E68:F68)","v":0.95149444661830662},{"$f":"+AVERAGE(F68:G68)","v":0.85918891727264846},{"$f":"+AVERAGE(G68:H68)","v":0.77583804948919288},{"$f":"+AVERAGE(H68:I68)","v":0.70057314163909901}]
[]
[]
[]
[]
[]
[]
[]
[null,"Ajuste","CPOTGEN","Verificación"]
[null,12]
[]
[null,null,"DMG mensual"]
[null,null,{"$f":"+'[2]PremisaCosto CHI'!B40","v":196.19435104741657},{"$f":"+'[2]PremisaCosto CHI'!C40","v":203.34255097806729},{"$f":"+'[2]PremisaCosto CHI'!D40","v":198.34428091107466},{"$f":"+'[2]PremisaCosto CHI'!E40","v":191.21125164865734},{"$f":"+'[2]PremisaCosto CHI'!F40","v":177.75016760633514},{"$f":"+'[2]PremisaCosto CHI'!G40","v":190.50205267804142}]
[null,null,"CPOTGEN"]
[null,12,{"$f":"+C81*$B$83*1000","v":2354332.2125689988},{"$f":"+D81*$B$83*1000","v":2440110.6117368075},2380131.3709328962,2294535.019783888,2133002.0112760216,2286024.6321364972]

{"sheet":"DdaAñoBase","index":6,"n_rows":376,"n_cols":30,"rows_kept":376,"cut":false,"hidden":false,"merged":[[4,1,4,4],[4,14,4,17],[4,5,4,8],[4,10,4,13]]}
["Asignaciones a partir del Año Base (Nueva Estructura Tarifaria)"]
[]
[]
[]
[null,"Energía Categorizada por tipo de cliente (MWh)",null,null,null,"Energía Categorizada por tipo de cliente (%)",null,null,null,null,"Cantidad de Clientes categorizados (Clientes)",null,null,null,"Cantidad de Clientes categorizados (%)",null,null,null,null,"Potencia (MW)"]
["Nueva Estructura Tarifaria","Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Base"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B73,B77,B133,B189,B193,B206,B262,B265,B321)","v":444092.90921099996},{"$f":"+SUM(C8,C12,C13,C17,C73,C77,C133,C189,C193,C206,C262,C265,C321)","v":588287.21409400005},41246.67093,696.00673300000005,1,0.99999999999999978,1,0.99999999999999989,null,{"$f":"+SUM(K8,K12,K13,K17,K73,K77,K133,K189,K193,K206,K262,K265,K321)","v":166694.58866666668},18984.039349999988,2,53.443916666666667,0.99999999999999989,1.0000000000000002,1,0.99999999999999989,null,{"$f":"+SUM(T8,T12,T13,T17,T73,T77,T133,T189,T193,T206,T262,T265,T321)","v":119.7123533333334}]
["ATH",{"$f":"+SUM(B9:B11)","v":0},{"$f":"+SUM(C9:C11)","v":2196.404},{"$f":"+SUM(D9:D11)","v":0},{"$f":"+SUM(E9:E11)","v":0},{"$f":"+B8/B$7","v":0},{"$f":"+C8/C$7","v":3.733557261451964E-3},{"$f":"+D8/D$7","v":0},{"$f":"+E8/E$7","v":0},null,{"$f":"+VLOOKUP($A8,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A8,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":2},{"$f":"+VLOOKUP($A8,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A8,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K8/K$7","v":0},{"$f":"+L8/L$7","v":1.053516568906607E-4},{"$f":"+M8/M$7","v":0},{"$f":"+N8/N$7","v":0},null,{"$f":"+SUM(T9:T11)","v":1.147}]
["ATH Punta",{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":416.42700000000002},{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,7.078634211714498E-4,0,0,null,{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":2},{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K9/K$7","v":0},{"$f":"+L9/L$7","v":1.053516568906607E-4},{"$f":"+M9/M$7","v":0},{"$f":"+N9/N$7","v":0},null,{"$f":"+VLOOKUP($A9,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.49558333333333332}]
["ATH Fuera de Punta Medio",{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":607.52700000000004},{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B10/B$7","v":0},{"$f":"+C10/C$7","v":1.0327047493895146E-3},{"$f":"+D10/D$7","v":0},{"$f":"+E10/E$7","v":0},null,{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K10/K$7","v":0},{"$f":"+L10/L$7","v":0},{"$f":"+M10/M$7","v":0},{"$f":"+N10/N$7","v":0},null,{"$f":"+VLOOKUP($A10,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.23899999999999999}]
["ATH Fuera de Punta Bajo",{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":1172.45},{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,1.9929890908909997E-3,0,0,null,{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A11,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.41241666666666665}]
["ATD",0,{"$f":"+VLOOKUP($A12,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":1},0,0,0,1.6998499645110662E-6,0,0,null,{"$f":"+VLOOKUP($A12,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A12,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1E-4},{"$f":"+VLOOKUP($A12,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A12,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,5.2675828445330349E-9,0,0,null,{"$f":"+VLOOKUP($A12,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":4.4999999999999999E-4}]
["MTH",{"$f":"+SUM(B14:B16)","v":0},{"$f":"+SUM(C14:C16)","v":83718.493000000002},{"$f":"+SUM(D14:D16)","v":0},{"$f":"+SUM(E14:E16)","v":0},0,0.14230887735496994,0,0,null,{"$f":"+VLOOKUP($A13,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A13,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":14},{"$f":"+VLOOKUP($A13,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A13,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,7.3746159823462483E-4,0,0,null,{"$f":"+SUM(T14:T16)","v":30.741826666666697}]
["MTH Punta",{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":2167.0320000000002},{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,3.683629268294345E-3,0,0,null,{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A14,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":3.2619166666666661}]
["MTH Fuera de Punta Medio",{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":28759.947},{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B15/B$7","v":0},{"$f":"+C15/C$7","v":4.8887594887290144E-2},{"$f":"+D15/D$7","v":0},{"$f":"+E15/E$7","v":0},null,{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K15/K$7","v":0},{"$f":"+L15/L$7","v":0},{"$f":"+M15/M$7","v":0},{"$f":"+N15/N$7","v":0},null,{"$f":"+VLOOKUP($A15,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":10.209910000000001}]
["MTH Fuera de Punta Bajo",{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":52791.514000000003},{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,8.9737653199385453E-2,0,0,null,{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A16,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":17.270000000000032}]
["MTD",{"$f":"+SUM(B18,B29,B40,B51,B62)","v":527.21500000000003},{"$f":"+SUM(C18,C29,C40,C51,C62)","v":114794.14699999998},{"$f":"+SUM(D18,D29,D40,D51,D62)","v":0},{"$f":"+SUM(E18,E29,E40,E51,E62)","v":0},1.187172749361568E-3,0.1951328267040281,0,0,null,{"$f":"+SUM(K18,K29,K40,K51,K62)","v":11.833333333333334},{"$f":"+SUM(L18,L29,L40,L51,L62)","v":250.66666666666666},{"$f":"+SUM(M18,M29,M40,M51,M62)","v":0},{"$f":"+SUM(N18,N29,N40,N51,N62)","v":0},7.0988107220421146E-5,1.3204074330296139E-2,0,0,null,{"$f":"+SUM(T18,T29,T40,T51,T62)","v":27.254500000000004}]
["MTD_1 (0-10,000)",{"$f":"+SUM(B19:B28)","v":527.21500000000003},{"$f":"+SUM(C19:C28)","v":114794.14699999998},{"$f":"+SUM(D19:D28)","v":0},{"$f":"+SUM(E19:E28)","v":0},1.187172749361568E-3,0.1951328267040281,0,0,null,{"$f":"+SUM(K19:K28)","v":11.833333333333334},{"$f":"+SUM(L19:L28)","v":250.66666666666666},{"$f":"+SUM(M19:M28)","v":0},{"$f":"+SUM(N19:N28)","v":0},7.0988107220421146E-5,1.3204074330296139E-2,0,0,null,{"$f":"+SUM(T19:T28)","v":27.254500000000004}]
["MTD_1 Regular",{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":517.76499999999999},{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":113635.82199999999},{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},1.1658934183837566E-3,0.19316384799388581,0,0,null,{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":10.833333333333334},{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":243.66666666666666},{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},6.4989112244047536E-5,1.2835343531178827E-2,0,0,null,{"$f":"+VLOOKUP($A19,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":26.871416666666669}]
["MTD_1 Agro",{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":1158.325},{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,1.9689787101422811E-3,0,0,null,{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":7},{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,3.6873079911731242E-4,0,0,null,{"$f":"+VLOOKUP($A20,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.37516666666666704}]
["MTD_1 Jub. 1",{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A21,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_1 Jub. 2",{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":9.4499999999999993},{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},2.1279330977811358E-5,0,0,0,null,{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":1},{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},5.9989949763736178E-6,0,0,0,null,{"$f":"+VLOOKUP($A22,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":7.9166666666666691E-3}]
["MTD_1 Político",{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A23,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_1 x1",{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A24,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_1 x2",{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B25/B$7","v":0},{"$f":"+C25/C$7","v":0},{"$f":"+D25/D$7","v":0},{"$f":"+E25/E$7","v":0},null,{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A25,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_1 Discap.",{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A26,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_1 Discapacitados 601-más",{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A27,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_1 Cruz Roja",{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A28,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 (10,001-30,000)",{"$f":"+SUM(B30:B39)","v":0},{"$f":"+SUM(C30:C39)","v":0},{"$f":"+SUM(D30:D39)","v":0},{"$f":"+SUM(E30:E39)","v":0},0,0,0,0,null,{"$f":"+SUM(K30:K39)","v":0},{"$f":"+SUM(L30:L39)","v":0},{"$f":"+SUM(M30:M39)","v":0},{"$f":"+SUM(N30:N39)","v":0},0,0,0,0,null,{"$f":"+SUM(T30:T39)","v":0}]
["MTD_2 Regular",{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A30,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 Agro",{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A31,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 Jub. 1",{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A32,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 Jub. 2",{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A33,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 Político",{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A34,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 x1",{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A35,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 x2",{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A36,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 Discap.",{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A37,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 Discapacitados 601-más",{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A38,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_2 Cruz Roja",{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A39,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 (30,001-50,000)",{"$f":"+SUM(B41:B50)","v":0},{"$f":"+SUM(C41:C50)","v":0},{"$f":"+SUM(D41:D50)","v":0},{"$f":"+SUM(E41:E50)","v":0},0,0,0,0,null,{"$f":"+SUM(K41:K50)","v":0},{"$f":"+SUM(L41:L50)","v":0},{"$f":"+SUM(M41:M50)","v":0},{"$f":"+SUM(N41:N50)","v":0},0,0,0,0,null,{"$f":"+SUM(T41:T50)","v":0}]
["MTD_3 Regular",{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A41,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 Agro",{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A42,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 Jub. 1",{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A43,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 Jub. 2",{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A44,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 Político",{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A45,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 x1",{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A46,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 x2",{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A47,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 Discap.",{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A48,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 Discapacitados 601-más",{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A49,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_3 Cruz Roja",{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A50,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 (50,001-más)",{"$f":"+SUM(B52:B61)","v":0},{"$f":"+SUM(C52:C61)","v":0},{"$f":"+SUM(D52:D61)","v":0},{"$f":"+SUM(E52:E61)","v":0},0,0,0,0,null,{"$f":"+SUM(K52:K61)","v":0},{"$f":"+SUM(L52:L61)","v":0},{"$f":"+SUM(M52:M61)","v":0},{"$f":"+SUM(N52:N61)","v":0},0,0,0,0,null,{"$f":"+SUM(T52:T61)","v":0}]
["MTD_4 Regular",{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A52,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 Agro",{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A53,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 Jub. 1",{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A54,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 Jub. 2",{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A55,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 Político",{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A56,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 x1",{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A57,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 x2",{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A58,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 Discap.",{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A59,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 Discapacitados 601-más",{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A60,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_4 Cruz Roja",{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A61,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 (xxx)",{"$f":"+SUM(B63:B72)","v":0},{"$f":"+SUM(C63:C72)","v":0},{"$f":"+SUM(D63:D72)","v":0},{"$f":"+SUM(E63:E72)","v":0},0,0,0,0,null,{"$f":"+SUM(K63:K72)","v":0},{"$f":"+SUM(L63:L72)","v":0},{"$f":"+SUM(M63:M72)","v":0},{"$f":"+SUM(N63:N72)","v":0},0,0,0,0,null,{"$f":"+SUM(T63:T72)","v":0}]
["MTD_5 Regular",{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A63,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 Agro",{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A64,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 Jub. 1",{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A65,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 Jub. 2",{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A66,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 Político",{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A67,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 x1",{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A68,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 x2",{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A69,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 Discap.",{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A70,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 Discapacitados 601-más",{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A71,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["MTD_5 Cruz Roja",{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A72,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTH",{"$f":"+SUM(B74:B76)","v":0},{"$f":"+SUM(C74:C76)","v":653.625},{"$f":"+SUM(D74:D76)","v":0},{"$f":"+SUM(E74:E76)","v":0},0,1.1110644330535456E-3,0,0,null,{"$f":"+VLOOKUP($A73,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A73,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":10},{"$f":"+VLOOKUP($A73,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A73,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,5.2675828445330347E-4,0,0,null,{"$f":"+SUM(T74:T76)","v":0.71141333333333323}]
["BTH Punta",{"$f":"+VLOOKUP($A74,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A74,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":45.781999999999996},{"$f":"+VLOOKUP($A74,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A74,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,7.782253107524563E-5,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+VLOOKUP($A74,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.1325833333333333}]
["BTH Fuera de Punta Medio",{"$f":"+VLOOKUP($A75,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A75,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":281.91300000000001},{"$f":"+VLOOKUP($A75,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A75,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B75/B$7","v":0},{"$f":"+C75/C$7","v":4.7920980304520821E-4},{"$f":"+D75/D$7","v":0},{"$f":"+E75/E$7","v":0},null,0,0,0,0,{"$f":"+K75/K$7","v":0},{"$f":"+L75/L$7","v":0},{"$f":"+M75/M$7","v":0},{"$f":"+N75/N$7","v":0},null,{"$f":"+VLOOKUP($A75,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.36158000000000001}]
["BTH Fuera de Punta Bajo",{"$f":"+VLOOKUP($A76,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A76,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":325.93},{"$f":"+VLOOKUP($A76,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A76,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,5.5403209893309185E-4,0,0,null,0,0,0,0,{"$f":"+K76/K$7","v":0},{"$f":"+L76/L$7","v":0},{"$f":"+M76/M$7","v":0},{"$f":"+N76/N$7","v":0},null,{"$f":"+VLOOKUP($A76,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.21725}]
["BTD",{"$f":"+SUM(B78,B89,B100,B111,B122)","v":168.666},{"$f":"+SUM(C78,C89,C100,C111,C122)","v":206004.53899999999},{"$f":"+SUM(D78,D89,D100,D111,D122)","v":0},{"$f":"+SUM(E78,E89,E100,E111,E122)","v":139.03},3.797989035665112E-4,0.35017680830826853,0,0.19975381473788126,null,{"$f":"+SUM(K78,K89,K100,K111,K122)","v":3},{"$f":"+SUM(L78,L89,L100,L111,L122)","v":1215.7500000000002},{"$f":"+SUM(M78,M89,M100,M111,M122)","v":0},{"$f":"+SUM(N78,N89,N100,N111,N122)","v":1.8333333333333333},1.7996984929120852E-5,6.4040638432410382E-2,0,3.4303873063195531E-2,null,{"$f":"+SUM(T78,T89,T100,T111,T122)","v":59.857163333333375},null,null,null,null,null,null,{"$f":"+D77","v":0},{"$f":"+E77","v":139.03}]
["BTD_1 (0-10,000)",{"$f":"+SUM(B79:B88)","v":150.411},{"$f":"+SUM(C79:C88)","v":56310.830999999998},{"$f":"+SUM(D79:D88)","v":0},{"$f":"+SUM(E79:E88)","v":139.03},3.3869264039191374E-4,9.5719964076938641E-2,0,0.19975381473788126,null,{"$f":"+SUM(K79:K88)","v":2.9166666666666665},{"$f":"+SUM(L79:L88)","v":846},{"$f":"+SUM(M79:M88)","v":0},{"$f":"+SUM(N79:N88)","v":1.8333333333333333},1.7497068681089718E-5,4.4563750864749473E-2,0,3.4303873063195531E-2,null,{"$f":"+SUM(T79:T88)","v":22.837580000000038}]
["BTD_1 Regular",{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":150.411},{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":56009.970999999998},{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":139.03},3.3869264039191374E-4,9.5208547216615841E-2,0,0.19975381473788126,null,{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":2.9166666666666665},{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":839.5},{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":1.8333333333333333},1.7497068681089718E-5,4.4221357979854825E-2,0,3.4303873063195531E-2,null,{"$f":"+VLOOKUP($A79,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":22.708246666666703},null,null,null,null,null,null,4026.381382722981,16105.525530891924,null,126.33591666666668]
["BTD_1 Agro",{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":244.04},{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,4.1483138533928056E-4,0,0,null,{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":6.5},{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,3.4239288489464726E-4,0,0,null,{"$f":"+VLOOKUP($A80,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.12933333333333336},null,null,null,null,null,null,83.277742478679684,333.11096991471874]
["BTD_1 Jub. 1",{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A81,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0},null,null,null,null,null,null,{"$f":"+AA79/AA80","v":48.348829625800597},{"$f":"+AB79/AB80","v":48.348829625800597},null,{"$f":"+AD79/Y80","v":{"$error":"#DIV/0!"}}]
["BTD_1 Jub. 2",{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A82,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0},null,null,null,null,null,null,{"$f":"+AA81*10","v":483.48829625800596},{"$f":"+AB81*10","v":483.48829625800596},null,{"$f":"+AD81*10","v":{"$error":"#DIV/0!"}}]
["BTD_1 Político",{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A83,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0},null,null,null,null,null,null,{"$f":"+AA82/AA79","v":0.12008010426747755},{"$f":"+AB82/AB79","v":3.0020026066869387E-2}]
["BTD_1 x1",{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A84,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_1 x2",{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A85,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_1 Discap.",{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A86,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_1 Discapacitados 601-más",{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A87,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_1 Cruz Roja",{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":56.82},{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,9.6585474983518782E-5,0,0,null,{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A88,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 (10,001-30,000)",{"$f":"+SUM(B90:B99)","v":18.254999999999999},{"$f":"+SUM(C90:C99)","v":50286.106999999996},{"$f":"+SUM(D90:D99)","v":0},{"$f":"+SUM(E90:E99)","v":0},4.1106263174597501E-5,8.5478837199349678E-2,0,0,null,{"$f":"+SUM(K90:K99)","v":8.3333333333333329E-2},{"$f":"+SUM(L90:L99)","v":267.08333333333337},{"$f":"+SUM(M90:M99)","v":0},{"$f":"+SUM(N90:N99)","v":0},4.9991624803113475E-7,1.4068835847273649E-2,0,0,null,{"$f":"+SUM(T90:T99)","v":14.884250000000002}]
["BTD_2 Regular",{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":18.254999999999999},{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":50123.226999999999},{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B90/B$7","v":4.1106263174597501E-5},{"$f":"+C90/C$7","v":8.5201965637130117E-2},{"$f":"+D90/D$7","v":0},{"$f":"+E90/E$7","v":0},null,{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":8.3333333333333329E-2},{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":266.08333333333337},{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},4.9991624803113475E-7,1.4016160018828319E-2,0,0,null,{"$f":"+VLOOKUP($A90,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":14.852250000000002}]
["BTD_2 Agro",{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":162.88},{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,2.7687156221956245E-4,0,0,null,{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1},{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,5.2675828445330348E-5,0,0,null,{"$f":"+VLOOKUP($A91,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":3.2000000000000001E-2}]
["BTD_2 Jub. 1",{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A92,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 Jub. 2",{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A93,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 Político",{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A94,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 x1",{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A95,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 x2",{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A96,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 Discap.",{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A97,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 Discapacitados 601-más",{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A98,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_2 Cruz Roja",{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A99,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 (30,001-50,000)",{"$f":"+SUM(B101:B110)","v":0},{"$f":"+SUM(C101:C110)","v":22044.606000000003},{"$f":"+SUM(D101:D110)","v":0},{"$f":"+SUM(E101:E110)","v":0},0,3.7472522726760445E-2,0,0,null,{"$f":"+SUM(K101:K110)","v":0},{"$f":"+SUM(L101:L110)","v":47},{"$f":"+SUM(M101:M110)","v":0},{"$f":"+SUM(N101:N110)","v":0},0,2.4757639369305264E-3,0,0,null,{"$f":"+SUM(T101:T110)","v":5.4958333333333336}]
["BTD_3 Regular",{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":21561.726000000002},{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,3.6651699175897334E-2,0,0,null,{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":46},{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,2.423088108485196E-3,0,0,null,{"$f":"+VLOOKUP($A101,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":5.3898333333333337}]
["BTD_3 Agro",{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":482.88},{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,8.2082355086310365E-4,0,0,null,{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1},{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,5.2675828445330348E-5,0,0,null,{"$f":"+VLOOKUP($A102,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0.106}]
["BTD_3 Jub. 1",{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A103,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 Jub. 2",{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A104,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 Político",{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A105,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 x1",{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A106,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 x2",{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A107,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 Discap.",{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A108,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 Discapacitados 601-más",{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A109,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_3 Cruz Roja",{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A110,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 (50,001-más)",{"$f":"+SUM(B112:B121)","v":0},{"$f":"+SUM(C112:C121)","v":77362.994999999995},{"$f":"+SUM(D112:D121)","v":0},{"$f":"+SUM(E112:E121)","v":0},0,0.13150548430521977,0,0,null,{"$f":"+SUM(K112:K121)","v":0},{"$f":"+SUM(L112:L121)","v":55.666666666666657},{"$f":"+SUM(M112:M121)","v":0},{"$f":"+SUM(N112:N121)","v":0},0,2.9322877834567222E-3,0,0,null,{"$f":"+SUM(T112:T121)","v":16.639499999999998}]
["BTD_4 Regular",{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":77362.994999999995},{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0.13150548430521977,0,0,null,{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":55.666666666666657},{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,2.9322877834567222E-3,0,0,null,{"$f":"+VLOOKUP($A112,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":16.639499999999998}]
["BTD_4 Agro",{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A113,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 Jub. 1",{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A114,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 Jub. 2",{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A115,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 Político",{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A116,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 x1",{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A117,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 x2",{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A118,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 Discap.",{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A119,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 Discapacitados 601-más",{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A120,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_4 Cruz Roja",{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A121,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 (xxx)",{"$f":"+SUM(B123:B132)","v":0},{"$f":"+SUM(C123:C132)","v":0},{"$f":"+SUM(D123:D132)","v":0},{"$f":"+SUM(E123:E132)","v":0},0,0,0,0,null,{"$f":"+SUM(K123:K132)","v":0},{"$f":"+SUM(L123:L132)","v":0},{"$f":"+SUM(M123:M132)","v":0},{"$f":"+SUM(N123:N132)","v":0},0,0,0,0,null,{"$f":"+SUM(T123:T132)","v":0}]
["BTD_5 Regular",{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A123,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 Agro",{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A124,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 Jub. 1",{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A125,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 Jub. 2",{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A126,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 Político",{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A127,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 x1",{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A128,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 x2",{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A129,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 Discap.",{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A130,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 Discapacitados 601-más",{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A131,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_5 Cruz Roja",{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A132,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS",{"$f":"+SUM(B134,B145,B156,B167,B178)","v":443193.02899999998},{"$f":"+SUM(C134,C145,C156,C167,C178)","v":180864.826},{"$f":"+SUM(D134,D145,D156,D167,D178)","v":2.25},{"$f":"+SUM(E134,E145,E156,E167,E178)","v":556.96},0.99797366678833321,0.30744306805740018,5.4549856976784623E-5,0.80022214382802526,null,{"$f":"+SUM(K134,K145,K156,K167,K178)","v":166546.33333333334},{"$f":"+SUM(L134,L145,L156,L167,L178)","v":17478.059523809516},{"$f":"+SUM(M134,M145,M156,M167,M178)","v":0},{"$f":"+SUM(N134,N145,N156,N167,N178)","v":51.583333333333329},0.99911061700011272,0.9206712650334623,0,0.9651862466417287,null,{"$f":"+SUM(T134,T145,T156,T167,T178)","v":0}]
["BTS_1 (0-300)",{"$f":"+SUM(B135:B144)","v":203999.21100000001},{"$f":"+SUM(C135:C144)","v":10478.094000000001},{"$f":"+SUM(D135:D144)","v":0.93},{"$f":"+SUM(E135:E144)","v":16.733000000000001},0.45936155873876999,1.7811187714043619E-2,2.2547274217070979E-5,2.4041434093425643E-2,null,{"$f":"+SUM(K135:K144)","v":133422},{"$f":"+SUM(L135:L144)","v":9229.7261904761908},{"$f":"+SUM(M135:M144)","v":0},{"$f":"+SUM(N135:N144)","v":27.25},0.80039790773772079,0.48618347340689622,0,0.509880295075679,null,{"$f":"+SUM(T135:T144)","v":0}]
["BTS_1 Regular",{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":138555.41},{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":10430.494000000001},{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0.93},{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":16.733000000000001},0.31199644742395283,1.7730274855732892E-2,2.2547274217070979E-5,2.4041434093425643E-2,null,{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":96549.333333333328},{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":9207.5},{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":27.25},0.57919896563888851,0.48501269041037914,0,0.509880295075679,null,{"$f":"+VLOOKUP($A135,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 Agro",{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":44.835000000000001},{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,7.6212773158853653E-5,0,0,null,{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":20.083333333333332},{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,1.0579062212770511E-3,0,0,null,{"$f":"+VLOOKUP($A136,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 Jub. 1",{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":65186.347999999998},{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0.14678538352664461,0,0,0,null,{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":36747.333333333336},{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0.22044706806179348,0,0,0,null,{"$f":"+VLOOKUP($A137,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 Jub. 2",{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A138,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 Político",{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":2.0750000000000002},{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,3.5271886763604628E-6,0,0,null,{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1.1428571428571428},{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,6.0200946794663252E-5,0,0,null,{"$f":"+VLOOKUP($A139,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 x1",{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K140/K$7","v":0},{"$f":"+L140/L$7","v":0},{"$f":"+M140/M$7","v":0},{"$f":"+N140/N$7","v":0},null,{"$f":"+VLOOKUP($A140,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 x2",{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A141,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 Discap.",{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":257.45299999999997},{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},5.7972778817253628E-4,0,0,0,null,{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":125.33333333333333},{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},7.5187403703882668E-4,0,0,0,null,{"$f":"+VLOOKUP($A142,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 Discapacitados 601-más",{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A143,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_1 Cruz Roja",{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0.69},{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,1.1728964755126356E-6,0,0,null,{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1},{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,5.2675828445330348E-5,0,0,null,{"$f":"+VLOOKUP($A144,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 (301-750)",{"$f":"+SUM(B146:B155)","v":145101.478},{"$f":"+SUM(C146:C155)","v":21167.319999999996},{"$f":"+SUM(D146:D155)","v":0.44800000000000001},{"$f":"+SUM(E146:E155)","v":48.676000000000002},0.32673675933667873,3.5981268150794374E-2,1.0861482633599782E-5,6.9936105057765291E-2,null,{"$f":"+SUM(K146:K155)","v":27414.583333333332},{"$f":"+SUM(L146:L155)","v":3658.1666666666629},{"$f":"+SUM(M146:M155)","v":0},{"$f":"+SUM(N146:N155)","v":7},0.16445994769604258,0.19269695975775911,0,0.1309784244231102,null,{"$f":"+SUM(T146:T155)","v":0}]
["BTS_2 Regular",{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":85766.438999999998},{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":21039.87},{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0.44800000000000001},{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":48.676000000000002},0.19312724256817657,3.5764622272817445E-2,1.0861482633599782E-5,6.9936105057765291E-2,null,{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":16287.416666666666},{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":3635.9999999999964},{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":7},9.7708130761437265E-2,0.19152931222722094,0,0.1309784244231102,null,{"$f":"+VLOOKUP($A146,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 Agro",{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":117.011},{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,1.9890114419740437E-4,0,0,null,{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":19.166666666666668},{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,1.0096200452021651E-3,0,0,null,{"$f":"+VLOOKUP($A147,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 Jub. 1",{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":47271.896000000001},{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0.10644595988705577,0,0,0,null,{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":9602.5833333333339},{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},5.7605849176875702E-2,0,0,0,null,{"$f":"+VLOOKUP($A148,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 Jub. 2",{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":11781.277},{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},2.65288563623573E-2,0,0,0,null,{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":1470.75},{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},8.8230218615014989E-3,0,0,0,null,{"$f":"+VLOOKUP($A149,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 Político",{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":5.17},{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,8.7882243165222116E-6,0,0,null,{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1},{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,5.2675828445330348E-5,0,0,null,{"$f":"+VLOOKUP($A150,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 x1",{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A151,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 x2",{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A152,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 Discap.",{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":281.86599999999999},{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},6.3470051908907693E-4,0,0,0,null,{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":53.833333333333336},{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},3.2294589622811309E-4,0,0,0,null,{"$f":"+VLOOKUP($A153,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 Discapacitados 601-más",{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B154/B$7","v":0},{"$f":"+C154/C$7","v":0},{"$f":"+D154/D$7","v":0},{"$f":"+E154/E$7","v":0},null,{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A154,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_2 Cruz Roja",{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":5.2690000000000001},{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,8.9565094630088081E-6,0,0,null,{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":2},{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,1.053516568906607E-4,0,0,null,{"$f":"+VLOOKUP($A155,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 (751-más)",{"$f":"+SUM(B157:B166)","v":94092.34},{"$f":"+SUM(C157:C166)","v":149219.41200000001},{"$f":"+SUM(D157:D166)","v":0.872},{"$f":"+SUM(E157:E166)","v":491.55099999999999},0.21187534871288455,0.25365061219256219,2.1141100126113861E-5,0.70624460467683425,null,{"$f":"+SUM(K157:K166)","v":5709.75},{"$f":"+SUM(L157:L166)","v":4590.1666666666633},{"$f":"+SUM(M157:M166)","v":0},{"$f":"+SUM(N157:N166)","v":17.333333333333332},3.4252761566349266E-2,0.24179083186880701,0,0.32432752714293955,null,{"$f":"+SUM(T157:T166)","v":0}]
["BTS_3 Regular",{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":70595.95},{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":147910.315},{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0.872},{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":491.55099999999999},0.15896662282994942,0.25142534370357061,2.1141100126113861E-5,0.70624460467683425,null,{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":3892},{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":4524.3333333333303},{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":17.333333333333332},2.3348088448046121E-2,0.23832300649615609,0,0.32432752714293955,null,{"$f":"+VLOOKUP($A157,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 Agro",{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":1227.298},{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,2.0862224617445024E-3,0,0,null,{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":59.833333333333336},{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,3.1517704019789327E-3,0,0,null,{"$f":"+VLOOKUP($A158,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 Jub. 1",{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A159,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 Jub. 2",{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":23496.39},{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},5.2908725882935138E-2,0,0,0,null,{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":1807.6666666666667},{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},1.0844183252291377E-2,0,0,0,null,{"$f":"+VLOOKUP($A160,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 Político",{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A161,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 x1",{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A162,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 x2",{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A163,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 Discap.",{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":10.083333333333334},{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},6.0489866011767319E-5,0,0,0,null,{"$f":"+VLOOKUP($A164,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 Discapacitados 601-más",{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A165,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_3 Cruz Roja",{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":81.798999999999992},{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,1.3904602724704068E-4,0,0,null,{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":6},{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,3.160549706719821E-4,0,0,null,{"$f":"+VLOOKUP($A166,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 (xxx)",{"$f":"+SUM(B168:B177)","v":0},{"$f":"+SUM(C168:C177)","v":0},{"$f":"+SUM(D168:D177)","v":0},{"$f":"+SUM(E168:E177)","v":0},0,0,0,0,null,{"$f":"+SUM(K168:K177)","v":0},{"$f":"+SUM(L168:L177)","v":0},{"$f":"+SUM(M168:M177)","v":0},{"$f":"+SUM(N168:N177)","v":0},0,0,0,0,null,{"$f":"+SUM(T168:T177)","v":0}]
["BTS_4 Regular",{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A168,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 Agro",{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A169,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 Jub. 1",{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A170,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 Jub. 2",{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A171,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 Político",{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A172,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 x1",{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A173,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 x2",{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A174,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 Discap.",{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A175,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 Discapacitados 601-más",{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A176,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_4 Cruz Roja",{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A177,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 (xxx)",{"$f":"+SUM(B179:B188)","v":0},{"$f":"+SUM(C179:C188)","v":0},{"$f":"+SUM(D179:D188)","v":0},{"$f":"+SUM(E179:E188)","v":0},0,0,0,0,null,{"$f":"+SUM(K179:K188)","v":0},{"$f":"+SUM(L179:L188)","v":0},{"$f":"+SUM(M179:M188)","v":0},{"$f":"+SUM(N179:N188)","v":0},0,0,0,0,null,{"$f":"+SUM(T179:T188)","v":0}]
["BTS_5 Regular",{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A179,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 Agro",{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A180,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 Jub. 1",{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A181,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 Jub. 2",{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A182,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 Político",{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A183,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 x1",{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A184,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 x2",{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A185,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 Discap.",{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A186,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 Discapacitados 601-más",{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A187,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS_5 Cruz Roja",{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A188,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["Alumbrado Público",{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":41244.42},{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0.999945427595749,0,null,{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":2},{"$f":"+VLOOKUP($A189,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,1,0]
["GRANDES CLIENTES",{"$f":"+SUM(B191:B192)","v":0},{"$f":"+SUM(C191:C192)","v":0},{"$f":"+SUM(D191:D192)","v":0},{"$f":"+SUM(E191:E192)","v":0},0,0,0,0,null,{"$f":"+SUM(K191:K192)","v":0},{"$f":"+SUM(L191:L192)","v":0},{"$f":"+SUM(M191:M192)","v":0},{"$f":"+SUM(N191:N192)","v":0},0,0,0,0,null,{"$f":"+SUM(T191:T192)","v":0}]
["MTD_GC",{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A191,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTD_GC",{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A192,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH",{"$f":"+SUM(B194,B198,B202)","v":0},{"$f":"+SUM(C194,C198,C202)","v":43.701999999999998},{"$f":"+SUM(D194,D198,D202)","v":0},{"$f":"+SUM(E194,E198,E202)","v":0},{"$f":"+B193/B$7","v":0},{"$f":"+C193/C$7","v":7.4286843149062612E-5},{"$f":"+D193/D$7","v":0},{"$f":"+E193/E$7","v":0},null,{"$f":"+SUM(K194,K198,K202)","v":0},{"$f":"+SUM(L194,L198,L202)","v":4.3333333333333339},{"$f":"+SUM(M194,M198,M202)","v":0},{"$f":"+SUM(N194,N198,N202)","v":0},{"$f":"+K193/K$7","v":0},{"$f":"+L193/L$7","v":2.2826192326309819E-4},{"$f":"+M193/M$7","v":0},{"$f":"+N193/N$7","v":0},null,{"$f":"+SUM(T194,T198,T202)","v":0}]
["BTSH_1",{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":43.701999999999998},{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,7.4286843149062612E-5,0,0,null,{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":4.3333333333333339},{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,2.2826192326309819E-4,0,0,null,{"$f":"+VLOOKUP($A194,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_1 Punta",{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":10.811},{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B195/B$7","v":0},{"$f":"+C195/C$7","v":1.8377077966329136E-5},{"$f":"+D195/D$7","v":0},{"$f":"+E195/E$7","v":0},null,{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":4.3333333333333339},{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K195/K$7","v":0},{"$f":"+L195/L$7","v":2.2826192326309819E-4},{"$f":"+M195/M$7","v":0},{"$f":"+N195/N$7","v":0},null,{"$f":"+VLOOKUP($A195,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":13.251999999999999},{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,2.2526411729700648E-5,0,0,null,{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A196,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":19.639000000000003},{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,3.3383353453032835E-5,0,0,null,{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A197,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_2",{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A198,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_2 Punta",{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A199,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A200,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A201,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_3",{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A202,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_3 Punta",{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A203,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A204,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A205,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago",{"$f":"+SUM(B207,B218,B229,B240,B251)","v":203.999211},{"$f":"+SUM(C207,C218,C229,C240,C251)","v":10.478094000000002},{"$f":"+SUM(D207,D218,D229,D240,D251)","v":9.3000000000000005E-4},{"$f":"+SUM(E207,E218,E229,E240,E251)","v":1.6733000000000001E-2},4.5936155873876997E-4,1.7811187714043619E-5,2.2547274217070978E-8,2.4041434093425647E-5,null,{"$f":"+SUM(K207,K218,K229,K240,K251)","v":133.42200000000003},{"$f":"+SUM(L207,L218,L229,L240,L251)","v":9.2297261904761907},{"$f":"+SUM(M207,M218,M229,M240,M251)","v":0},{"$f":"+SUM(N207,N218,N229,N240,N251)","v":2.725E-2},8.0039790773772104E-4,4.8618347340689621E-4,0,5.0988029507567905E-4,null,{"$f":"+SUM(T207,T218,T229,T240,T251)","v":0}]
["BTS Prep",{"$f":"+SUM(B208:B217)","v":203.999211},{"$f":"+SUM(C208:C217)","v":10.478094000000002},{"$f":"+SUM(D208:D217)","v":9.3000000000000005E-4},{"$f":"+SUM(E208:E217)","v":1.6733000000000001E-2},4.5936155873876997E-4,1.7811187714043619E-5,2.2547274217070978E-8,2.4041434093425647E-5,null,{"$f":"+SUM(K208:K217)","v":133.42200000000003},{"$f":"+SUM(L208:L217)","v":9.2297261904761907},{"$f":"+SUM(M208:M217)","v":0},{"$f":"+SUM(N208:N217)","v":2.725E-2},8.0039790773772104E-4,4.8618347340689621E-4,0,5.0988029507567905E-4,null,{"$f":"+SUM(T208:T217)","v":0}]
["BTS Prepago Regular",{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":138.55540999999999},{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":10.430494000000001},{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":9.3000000000000005E-4},{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":1.6733000000000001E-2},3.119964474239528E-4,1.7730274855732891E-5,2.2547274217070978E-8,2.4041434093425647E-5,null,{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":96.549333333333337},{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":9.2074999999999996},{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":2.725E-2},5.7919896563888857E-4,4.8501269041037915E-4,0,5.0988029507567905E-4,null,{"$f":"+VLOOKUP($A208,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago Agro",{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":4.4835E-2},{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,7.621277315885365E-8,0,0,null,{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":2.0083333333333332E-2},{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,1.057906221277051E-6,0,0,null,{"$f":"+VLOOKUP($A209,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago Jub. 1",{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":65.186347999999995},{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},1.467853835266446E-4,0,0,0,null,{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":36.747333333333337},{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},2.2044706806179348E-4,0,0,0,null,{"$f":"+VLOOKUP($A210,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago Jub. 2",{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A211,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago Político",{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":2.075E-3},{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,3.5271886763604624E-9,0,0,null,{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1.1428571428571427E-3},{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,6.0200946794663243E-8,0,0,null,{"$f":"+VLOOKUP($A212,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago x1",{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A213,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago x2",{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K214/K$7","v":0},{"$f":"+L214/L$7","v":0},{"$f":"+M214/M$7","v":0},{"$f":"+N214/N$7","v":0},null,{"$f":"+VLOOKUP($A214,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago Discap.",{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0.25745299999999999},{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},5.7972778817253631E-7,0,0,0,null,{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0.12533333333333332},{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},7.5187403703882672E-7,0,0,0,null,{"$f":"+VLOOKUP($A215,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago Discapacitados 601-más",{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A216,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["BTS Prepago Cruz Roja",{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":6.8999999999999997E-4},{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,1.1728964755126355E-9,0,0,null,{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":1E-3},{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,5.2675828445330351E-8,0,0,null,{"$f":"+VLOOKUP($A217,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 (10,001-30,000)",{"$f":"+SUM(B219:B228)","v":0},{"$f":"+SUM(C219:C228)","v":0},{"$f":"+SUM(D219:D228)","v":0},{"$f":"+SUM(E219:E228)","v":0},0,0,0,0,null,{"$f":"+SUM(K219:K228)","v":0},{"$f":"+SUM(L219:L228)","v":0},{"$f":"+SUM(M219:M228)","v":0},{"$f":"+SUM(N219:N228)","v":0},0,0,0,0,null,{"$f":"+SUM(T219:T228)","v":0}]
["X1D_2 Regular",{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A219,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 Agro",{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A220,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 Jub. 1",{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A221,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 Jub. 2",{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A222,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 Político",{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A223,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 x1",{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A224,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 x2",{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A225,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 Discap.",{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A226,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 Discapacitados 601-más",{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A227,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_2 Cruz Roja",{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B228/B$7","v":0},{"$f":"+C228/C$7","v":0},{"$f":"+D228/D$7","v":0},{"$f":"+E228/E$7","v":0},null,{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A228,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 (30,001-50,000)",{"$f":"+SUM(B230:B239)","v":0},{"$f":"+SUM(C230:C239)","v":0},{"$f":"+SUM(D230:D239)","v":0},{"$f":"+SUM(E230:E239)","v":0},0,0,0,0,null,{"$f":"+SUM(K230:K239)","v":0},{"$f":"+SUM(L230:L239)","v":0},{"$f":"+SUM(M230:M239)","v":0},{"$f":"+SUM(N230:N239)","v":0},0,0,0,0,null,{"$f":"+SUM(T230:T239)","v":0}]
["X1D_3 Regular",{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A230,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 Agro",{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A231,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 Jub. 1",{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A232,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 Jub. 2",{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A233,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 Político",{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A234,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 x1",{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A235,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 x2",{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A236,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 Discap.",{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A237,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 Discapacitados 601-más",{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A238,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_3 Cruz Roja",{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A239,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 (50,001-más)",{"$f":"+SUM(B241:B250)","v":0},{"$f":"+SUM(C241:C250)","v":0},{"$f":"+SUM(D241:D250)","v":0},{"$f":"+SUM(E241:E250)","v":0},0,0,0,0,null,{"$f":"+SUM(K241:K250)","v":0},{"$f":"+SUM(L241:L250)","v":0},{"$f":"+SUM(M241:M250)","v":0},{"$f":"+SUM(N241:N250)","v":0},0,0,0,0,null,{"$f":"+SUM(T241:T250)","v":0}]
["X1D_4 Regular",{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A241,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 Agro",{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A242,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 Jub. 1",{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A243,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 Jub. 2",{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A244,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 Político",{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A245,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 x1",{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A246,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 x2",{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A247,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 Discap.",{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A248,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 Discapacitados 601-más",{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A249,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_4 Cruz Roja",{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A250,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 (xxx)",{"$f":"+SUM(B252:B261)","v":0},{"$f":"+SUM(C252:C261)","v":0},{"$f":"+SUM(D252:D261)","v":0},{"$f":"+SUM(E252:E261)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(T252:T261)","v":0}]
["X1D_5 Regular",{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A252,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 Agro",{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A253,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 Jub. 1",{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A254,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 Jub. 2",{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A255,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 Político",{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A256,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 x1",{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A257,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 x2",{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A258,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 Discap.",{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A259,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 Discapacitados 601-más",{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A260,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X1D_5 Cruz Roja",{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A261,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2H",{"$f":"+SUM(B263:B264)","v":0},{"$f":"+SUM(C263:C264)","v":0},{"$f":"+SUM(D263:D264)","v":0},{"$f":"+SUM(E263:E264)","v":0},{"$f":"+B262/B$7","v":0},{"$f":"+C262/C$7","v":0},{"$f":"+D262/D$7","v":0},{"$f":"+E262/E$7","v":0},null,{"$f":"+VLOOKUP($A262,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A262,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A262,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A262,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K262/K$7","v":0},{"$f":"+L262/L$7","v":0},{"$f":"+M262/M$7","v":0},{"$f":"+N262/N$7","v":0},null,{"$f":"+SUM(T263:T264)","v":0}]
["X2H Punta",{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},{"$f":"+B263/B$7","v":0},{"$f":"+C263/C$7","v":0},{"$f":"+D263/D$7","v":0},{"$f":"+E263/E$7","v":0},null,{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},{"$f":"+K263/K$7","v":0},{"$f":"+L263/L$7","v":0},{"$f":"+M263/M$7","v":0},{"$f":"+N263/N$7","v":0},null,{"$f":"+VLOOKUP($A263,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2H Fuera de Punta",{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A264,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D",{"$f":"+SUM(B266,B277,B288,B299,B310)","v":0},{"$f":"+SUM(C266,C277,C288,C299,C310)","v":0},{"$f":"+SUM(D266,D277,D288,D299,D310)","v":0},{"$f":"+SUM(E266,E277,E288,E299,E310)","v":0},0,0,0,0,null,{"$f":"+SUM(K266,K277,K288,K299,K310)","v":0},{"$f":"+SUM(L266,L277,L288,L299,L310)","v":0},{"$f":"+SUM(M266,M277,M288,M299,M310)","v":0},{"$f":"+SUM(N266,N277,N288,N299,N310)","v":0},0,0,0,0,null,{"$f":"+SUM(T266,T277,T288,T299,T310)","v":0}]
["X2D_1 (0-10,000)",{"$f":"+SUM(B267:B276)","v":0},{"$f":"+SUM(C267:C276)","v":0},{"$f":"+SUM(D267:D276)","v":0},{"$f":"+SUM(E267:E276)","v":0},0,0,0,0,null,{"$f":"+SUM(K267:K276)","v":0},{"$f":"+SUM(L267:L276)","v":0},{"$f":"+SUM(M267:M276)","v":0},{"$f":"+SUM(N267:N276)","v":0},0,0,0,0,null,{"$f":"+SUM(T267:T276)","v":0}]
["X2D_1 Regular",{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A267,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 Agro",{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A268,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 Jub. 1",{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A269,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 Jub. 2",{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A270,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 Político",{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A271,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 x1",{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A272,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 x2",{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A273,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 Discap.",{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A274,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 Discapacitados 601-más",{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A275,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_1 Cruz Roja",{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A276,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 (10,001-30,000)",{"$f":"+SUM(B278:B287)","v":0},{"$f":"+SUM(C278:C287)","v":0},{"$f":"+SUM(D278:D287)","v":0},{"$f":"+SUM(E278:E287)","v":0},0,0,0,0,null,{"$f":"+SUM(K278:K287)","v":0},{"$f":"+SUM(L278:L287)","v":0},{"$f":"+SUM(M278:M287)","v":0},{"$f":"+SUM(N278:N287)","v":0},0,0,0,0,null,{"$f":"+SUM(T278:T287)","v":0}]
["X2D_2 Regular",{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A278,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 Agro",{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A279,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 Jub. 1",{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A280,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 Jub. 2",{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A281,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 Político",{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A282,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 x1",{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A283,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 x2",{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A284,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 Discap.",{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A285,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 Discapacitados 601-más",{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A286,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_2 Cruz Roja",{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A287,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 (30,001-50,000)",{"$f":"+SUM(B289:B298)","v":0},{"$f":"+SUM(C289:C298)","v":0},{"$f":"+SUM(D289:D298)","v":0},{"$f":"+SUM(E289:E298)","v":0},0,0,0,0,null,{"$f":"+SUM(K289:K298)","v":0},{"$f":"+SUM(L289:L298)","v":0},{"$f":"+SUM(M289:M298)","v":0},{"$f":"+SUM(N289:N298)","v":0},0,0,0,0,null,{"$f":"+SUM(T289:T298)","v":0}]
["X2D_3 Regular",{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A289,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 Agro",{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A290,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 Jub. 1",{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A291,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 Jub. 2",{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A292,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 Político",{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A293,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 x1",{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A294,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 x2",{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A295,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 Discap.",{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A296,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 Discapacitados 601-más",{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A297,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_3 Cruz Roja",{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A298,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 (50,001-más)",{"$f":"+SUM(B300:B309)","v":0},{"$f":"+SUM(C300:C309)","v":0},{"$f":"+SUM(D300:D309)","v":0},{"$f":"+SUM(E300:E309)","v":0},0,0,0,0,null,{"$f":"+SUM(K300:K309)","v":0},{"$f":"+SUM(L300:L309)","v":0},{"$f":"+SUM(M300:M309)","v":0},{"$f":"+SUM(N300:N309)","v":0},0,0,0,0,null,{"$f":"+SUM(T300:T309)","v":0}]
["X2D_4 Regular",{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A300,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 Agro",{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A301,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 Jub. 1",{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A302,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 Jub. 2",{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A303,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 Político",{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A304,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 x1",{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A305,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 x2",{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A306,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 Discap.",{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A307,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 Discapacitados 601-más",{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A308,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_4 Cruz Roja",{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A309,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 (xxx)",{"$f":"+SUM(B311:B320)","v":0},{"$f":"+SUM(C311:C320)","v":0},{"$f":"+SUM(D311:D320)","v":0},{"$f":"+SUM(E311:E320)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(T311:T320)","v":0}]
["X2D_5 Regular",{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A311,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 Agro",{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A312,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 Jub. 1",{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A313,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 Jub. 2",{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A314,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 Político",{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A315,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 x1",{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A316,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 x2",{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A317,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 Discap.",{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A318,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 Discapacitados 601-más",{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A319,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X2D_5 Cruz Roja",{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A320,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D",{"$f":"+SUM(B322,B333,B344,B355,B366)","v":0},{"$f":"+SUM(C322,C333,C344,C355,C366)","v":0},{"$f":"+SUM(D322,D333,D344,D355,D366)","v":0},{"$f":"+SUM(E322,E333,E344,E355,E366)","v":0},{"$f":"+B321/B$7","v":0},{"$f":"+C321/C$7","v":0},{"$f":"+D321/D$7","v":0},{"$f":"+E321/E$7","v":0},null,{"$f":"+SUM(K322,K333,K344,K355,K366)","v":0},{"$f":"+SUM(L322,L333,L344,L355,L366)","v":0},{"$f":"+SUM(M322,M333,M344,M355,M366)","v":0},{"$f":"+SUM(N322,N333,N344,N355,N366)","v":0},{"$f":"+K321/K$7","v":0},{"$f":"+L321/L$7","v":0},{"$f":"+M321/M$7","v":0},{"$f":"+N321/N$7","v":0},null,{"$f":"+SUM(T322,T333,T344,T355,T366)","v":0}]
["X3D_1 (0-10,000)",{"$f":"+SUM(B323:B332)","v":0},{"$f":"+SUM(C323:C332)","v":0},{"$f":"+SUM(D323:D332)","v":0},{"$f":"+SUM(E323:E332)","v":0},0,0,0,0,null,{"$f":"+SUM(K323:K332)","v":0},{"$f":"+SUM(L323:L332)","v":0},{"$f":"+SUM(M323:M332)","v":0},{"$f":"+SUM(N323:N332)","v":0},0,0,0,0,null,{"$f":"+SUM(T323:T332)","v":0}]
["X3D_1 Regular",{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A323,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 Agro",{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A324,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 Jub. 1",{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A325,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 Jub. 2",{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A326,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 Político",{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A327,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 x1",{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A328,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 x2",{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A329,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 Discap.",{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A330,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 Discapacitados 601-más",{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A331,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_1 Cruz Roja",{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A332,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 (10,001-30,000)",{"$f":"+SUM(B334:B343)","v":0},{"$f":"+SUM(C334:C343)","v":0},{"$f":"+SUM(D334:D343)","v":0},{"$f":"+SUM(E334:E343)","v":0},0,0,0,0,null,{"$f":"+SUM(K334:K343)","v":0},{"$f":"+SUM(L334:L343)","v":0},{"$f":"+SUM(M334:M343)","v":0},{"$f":"+SUM(N334:N343)","v":0},0,0,0,0,null,{"$f":"+SUM(T334:T343)","v":0}]
["X3D_2 Regular",{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A334,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 Agro",{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A335,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 Jub. 1",{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A336,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 Jub. 2",{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A337,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 Político",{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A338,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 x1",{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A339,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 x2",{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A340,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 Discap.",{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A341,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 Discapacitados 601-más",{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A342,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_2 Cruz Roja",{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A343,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 (30,001-50,000)",{"$f":"+SUM(B345:B354)","v":0},{"$f":"+SUM(C345:C354)","v":0},{"$f":"+SUM(D345:D354)","v":0},{"$f":"+SUM(E345:E354)","v":0},0,0,0,0,null,{"$f":"+SUM(K345:K354)","v":0},{"$f":"+SUM(L345:L354)","v":0},{"$f":"+SUM(M345:M354)","v":0},{"$f":"+SUM(N345:N354)","v":0},0,0,0,0,null,{"$f":"+SUM(T345:T354)","v":0}]
["X3D_3 Regular",{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A345,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 Agro",{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A346,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 Jub. 1",{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A347,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 Jub. 2",{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A348,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 Político",{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A349,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 x1",{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A350,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 x2",{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A351,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 Discap.",{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A352,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 Discapacitados 601-más",{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A353,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_3 Cruz Roja",{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A354,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 (50,001-más)",{"$f":"+SUM(B356:B365)","v":0},{"$f":"+SUM(C356:C365)","v":0},{"$f":"+SUM(D356:D365)","v":0},{"$f":"+SUM(E356:E365)","v":0},0,0,0,0,null,{"$f":"+SUM(K356:K365)","v":0},{"$f":"+SUM(L356:L365)","v":0},{"$f":"+SUM(M356:M365)","v":0},{"$f":"+SUM(N356:N365)","v":0},0,0,0,0,null,{"$f":"+SUM(T356:T365)","v":0}]
["X3D_4 Regular",{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A356,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 Agro",{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A357,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 Jub. 1",{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A358,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 Jub. 2",{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A359,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 Político",{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A360,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 x1",{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A361,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 x2",{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A362,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 Discap.",{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A363,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 Discapacitados 601-más",{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A364,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_4 Cruz Roja",{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A365,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 (xxx)",{"$f":"+SUM(B367:B376)","v":0},{"$f":"+SUM(C367:C376)","v":0},{"$f":"+SUM(D367:D376)","v":0},{"$f":"+SUM(E367:E376)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(T367:T376)","v":0}]
["X3D_5 Regular",{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A367,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 Agro",{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A368,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 Jub. 1",{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A369,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 Jub. 2",{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A370,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 Político",{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A371,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 x1",{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A372,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 x2",{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A373,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 Discap.",{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A374,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 Discapacitados 601-más",{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A375,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]
["X3D_5 Cruz Roja",{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,2,FALSE)","v":0},{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,3,FALSE)","v":0},{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,4,FALSE)","v":0},{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,5,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,7,FALSE)","v":0},{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,8,FALSE)","v":0},{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,9,FALSE)","v":0},{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,10,FALSE)","v":0},0,0,0,0,null,{"$f":"+VLOOKUP($A376,'[2]DdaAñoBase CHI'!$A$6:$L$374,12,FALSE)","v":0}]

{"sheet":"Límites","index":7,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,1,3,5],[3,7,3,11]]}
["Límites de Bloques y Escalones"]
[]
[]
[null,"Límites superiores bloques/escalones (kWh mes)",null,null,null,null,null,"Límites superiores bloques/escalones (MWh mes)"]
["Límites Consumo por Categorías","1°","2°","3°","4°","5°",null,"1°","2°","3°","4°","5°"]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},999999,999999,999999,999999,999999,null,{"$f":"+B6/1000","v":999.99900000000002},999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},10000,30000,50000,999999,999999,null,10,30,50,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},300,750,999999,999999,999999,null,0.3,0.75,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},999999,999999,999999,999999,999999,null,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},300,750,999999,999999,999999,null,0.3,0.75,999.99900000000002,999.99900000000002,999.99900000000002]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},999999,999999,999999,999999,999999,null,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
[]
["Punto de Corte Subcategorías subsidiadas","kWh mes",null,null,null,null,null,"MWh mes"]
["Jubilados - 2",600,null,null,null,null,null,{"$f":"+B14/1000","v":0.6}]
["Discapacitados- 2",600,null,null,null,null,null,{"$f":"+B15/1000","v":0.6}]
["x2",600,null,null,null,null,null,{"$f":"+B16/1000","v":0.6}]
["Nota: el modelo no permite que el punto de corte de las subcategoría Jubilados2, Discapacitados2 o x2, sea mayor que el primer escalón de MTD, BTD ni XXD"]
[]
[]
["Subsidios","u.m.","Alicuota"]
["Regular","%",0]
["Agro","%",0.05]
["Jub. 1","%",0.25]
["Jub. 2","%",0.25]
["Político","%",0.5]
["x1","%",0]
["x2","%",0]
["Discap.","%",0.25]
["Discapacitados 601-más","%",0.25]
["Cruz Roja","%",1]
["GC","%",0]

{"sheet":"Diseño","index":8,"n_rows":149,"n_cols":60,"rows_kept":149,"cut":false,"hidden":false,"merged":[[3,36,3,39],[3,41,3,44],[3,46,3,49],[3,51,3,54],[3,56,3,59],[4,56,4,57],[4,58,4,59],[4,1,4,2],[4,3,4,4],[3,6,3,9],[3,11,3,14],[3,16,3,19],[3,21,3,24],[3,26,3,29],[3,31,3,34],[4,41,4,42],[4,43,4,44],[4,46,4,47],[4,48,4,49],[4,51,4,52],[4,53,4,54],[3,1,3,4],[4,6,4,7],[4,8,4,9],[4,0,5,0],[4,38,4,39],[4,11,4,12],[4,13,4,14],[4,16,4,17],[4,18,4,19],[4,21,4,22],[4,23,4,24],[4,26,4,27],[4,28,4,29],[4,31,4,32],[4,33,4,34],[4,36,4,37]]}
["Diseño de Cargos"]
[]
[]
[null,"CD",null,null,null,null,"CCOMF",null,null,null,null,"CCOMV",null,null,null,null,"CSERAP",null,null,null,null,"CX",null,null,null,null,"CENEGEN",null,null,null,null,"CPOTGEN",null,null,null,null,"CCONAP",null,null,null,null,"CPT",null,null,null,null,"CPET",null,null,null,null,"CPERDP",null,null,null,null,"CPERDE"]
["Categorías ","Criterio de Recupero",null,"Cargo Relativo",null,null,{"$f":"+B5","v":"Criterio de Recupero"},null,{"$f":"+D5","v":"Cargo Relativo"},null,null,{"$f":"+G5","v":"Criterio de Recupero"},null,{"$f":"+I5","v":"Cargo Relativo"},null,null,{"$f":"+L5","v":"Criterio de Recupero"},null,{"$f":"+N5","v":"Cargo Relativo"},null,null,{"$f":"+Q5","v":"Criterio de Recupero"},null,{"$f":"+S5","v":"Cargo Relativo"},null,null,{"$f":"+V5","v":"Criterio de Recupero"},null,{"$f":"+X5","v":"Cargo Relativo"},null,null,{"$f":"+AA5","v":"Criterio de Recupero"},null,{"$f":"+AC5","v":"Cargo Relativo"},null,null,{"$f":"+AF5","v":"Criterio de Recupero"},null,{"$f":"+AH5","v":"Cargo Relativo"},null,null,{"$f":"+AK5","v":"Criterio de Recupero"},null,{"$f":"+AM5","v":"Cargo Relativo"},null,null,{"$f":"+AP5","v":"Criterio de Recupero"},null,{"$f":"+AR5","v":"Cargo Relativo"},null,null,{"$f":"+AU5","v":"Criterio de Recupero"},null,{"$f":"+AW5","v":"Cargo Relativo"},null,null,{"$f":"+AZ5","v":"Criterio de Recupero"},null,{"$f":"+BB5","v":"Cargo Relativo"}]
[null,"Energía","Potencia","Energía","Potencia",null,"Energía","Cliente","Energía","Cliente",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Clientes","Energía","Cliente",null,"Energía","Conexiones","Energía","Conexiones",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia",null,"Energía","Potencia","Energía","Potencia"]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,0,0,null,null,1,null,14.19,null,null,null,0,0,null,null,0,0,0,null,0,1,null,201.89,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},0,1,0,6.1,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,0.20333000000000001,0,null,0.85,0.15,3.7749999999999999E-2,2.19,null,1,0,3.16E-3,0,null,0.5,0.5,2.7200000000000002E-3,0.83,null,1,0,8.0000000000000007E-5,0,null,0,1,0,0,null,0.92,0.08,7.9799999999999992E-3,0.18]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},0,1,0,4.13,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,8.9160000000000003E-2,0,null,0.85,0.15,3.7749999999999999E-2,0,null,1,0,3.16E-3,0,null,0.5,0.5,2.7200000000000002E-3,0.04,null,1,0,8.0000000000000007E-5,0,null,0,0,0,0,null,0.92,0.08,5.6899999999999997E-3,0.01]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},0,1,0,4.13,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,3.1289999999999998E-2,0,null,0.85,0.15,3.7749999999999999E-2,0,null,1,0,3.16E-3,0,null,0.5,0.5,2.7200000000000002E-3,0.04,null,1,0,8.0000000000000007E-5,0,null,0,0,0,0,null,0.92,0.08,5.6899999999999997E-3,0.01]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},0,1,0,16.78,null,0,1,null,14.19,null,1,0,1.1209999999999999E-2,0,null,1,0,1.24E-3,0,null,0,1,null,201.89,null,1,0,4.317E-2,0,null,0.85,0.15,6.0740000000000002E-2,1.97,null,1,0,3.16E-3,0,null,0.5,0.5,1.0059999999999999E-2,1.84,null,1,0,8.0000000000000007E-5,0,null,0,1,0,0,null,0.92,0.08,6.0699999999999999E-3,0.11]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,0,0,null,null,1,null,14.19,null,null,null,0,0,null,null,0,0,0,null,0,1,null,141.31,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,0.5,0.5,0,0,null,null,null,0,0,null,null,null,0,0,null,0.92,0.08,0,0]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},0,1,0,23.2,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,{"$f":"0.22752*1.2","v":0.27302399999999999},0,null,0.85,0.15,1.0000000000000001E-5,0.01,null,1,0,3.16E-3,0,null,0.5,0.5,6.8000000000000005E-4,1.95,null,1,0,8.0000000000000007E-5,0,null,0,1,0,0,null,0.92,0.08,8.0700000000000008E-3,0.19]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},0,1,0,3.4,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,{"$f":"0.11375*1.05","v":0.11943750000000002},0,null,0.85,0.15,1.0000000000000001E-5,0,null,1,0,3.16E-3,0,null,0.5,0.5,6.8000000000000005E-4,0.1,null,1,0,8.0000000000000007E-5,0,null,0,0,0,0,null,0.92,0.08,6.0299999999999998E-3,0.12]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},0,1,0,3.4,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,5.987E-2,0,null,0.85,0.15,1.0000000000000001E-5,0,null,1,0,3.16E-3,0,null,0.5,0.5,6.8000000000000005E-4,0.1,null,1,0,8.0000000000000007E-5,0,null,0,0,0,0,null,0.92,0.08,6.0299999999999998E-3,0.12]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},0,1,0,0,null,0,1,null,14.21,null,1,0,0,0,null,1,0,0,0,null,0,1,null,141.31,null,1,0,0,0,null,0.85,0.15,0,0,null,1,0,0,0,null,0.5,0.5,0,0,null,1,0,0,0,null,0,1,0,0,null,0.92,0.08,0,0]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,0,22.12,null,null,null,null,14.21,null,null,null,1.1209999999999999E-2,0,null,null,null,1.24E-3,0,null,null,null,null,0,null,null,null,8.2350000000000007E-2,0,null,null,null,1.5800000000000002E-2,0.98,null,null,null,3.16E-3,0,null,null,null,3.4399999999999999E-3,1.2,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0699999999999999E-3,0.38]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,0,22.12,null,null,null,null,14.21,null,null,null,1.1209999999999999E-2,0,null,null,null,1.24E-3,0,null,null,null,null,0,null,null,null,8.2350000000000007E-2,0,null,null,null,1.5800000000000002E-2,0.98,null,null,null,3.16E-3,0,null,null,null,3.4399999999999999E-3,1.2,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0699999999999999E-3,0.19]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,0,22.12,null,null,null,null,14.21,null,null,null,1.1209999999999999E-2,0,null,null,null,1.24E-3,0,null,null,null,null,0,null,null,null,8.2350000000000007E-2,0,null,null,null,1.5800000000000002E-2,0.98,null,null,null,3.16E-3,0,null,null,null,3.4399999999999999E-3,1.2,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0699999999999999E-3,0.19]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,0,22.12,null,null,null,null,14.21,null,null,null,1.1209999999999999E-2,0,null,null,null,1.24E-3,0,null,null,null,null,0,null,null,null,8.2350000000000007E-2,0,null,null,null,1.5800000000000002E-2,0.98,null,null,null,3.16E-3,0,null,null,null,3.4399999999999999E-3,1.2,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0699999999999999E-3,0.19]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},0,1,0,0,null,null,1,null,5.65,null,1,0,0,0,null,1,0,0,0,null,0,1,null,71.760000000000005,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},0,1,0,23.88,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,5.8,0,null,0.85,0.15,5.1000000000000004E-4,0.04,null,1,0,3.16E-3,0,null,0.5,0.5,3.0020000000000002E-2,{"$f":"+AS14","v":1.95},null,1,0,8.0000000000000007E-5,0,null,0,1,0,0,null,0.92,0.08,7.4700000000000001E-3,0.13]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},0,1,0,2.89,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,2.2999999999999998,0,null,0.85,0.15,5.1000000000000004E-4,0,null,1,0,3.16E-3,0,null,0.5,0.5,3.0020000000000002E-2,{"$f":"+AS15","v":0.1},null,1,0,8.0000000000000007E-5,0,null,0,0,0,0,null,0.92,0.08,5.6499999999999996E-3,0.12]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},0,1,0,2.89,null,0,null,null,0,null,1,0,1.1209999999999999E-2,0,null,1,null,1.24E-3,0,null,null,null,null,0,null,1,0,1,0,null,0.85,0.15,5.1000000000000004E-4,0,null,1,0,3.16E-3,0,null,0.5,0.5,3.0020000000000002E-2,0.1,null,1,0,8.0000000000000007E-5,0,null,0,0,0,0,null,0.92,0.08,5.6499999999999996E-3,0.12]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},0,1,0,0,null,0,1,null,5.65,null,1,0,0,0,null,1,0,0,0,null,0,1,null,71.760000000000005,null,1,0,0,0,null,0.85,0.15,0,0,null,1,0,0,0,null,0.5,0.5,0,0,null,1,0,0,0,null,0,1,0,0,null,0.92,0.08,0,0]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,0,23.36,null,null,null,null,5.65,null,null,null,1.124E-2,0,null,null,null,1.25E-3,0,null,null,null,null,0,null,null,null,7.5190000000000007E-2,0,null,null,null,1.6549999999999999E-2,0.92,null,null,null,3.1700000000000001E-3,0,null,null,null,2.6199999999999999E-3,0.75,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0800000000000003E-3,0.16]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,0,23.36,null,null,null,null,5.65,null,null,null,1.124E-2,0,null,null,null,1.25E-3,0,null,null,null,null,0,null,null,null,8.0939999999999998E-2,0,null,null,null,1.7819999999999999E-2,0.92,null,null,null,3.1700000000000001E-3,0,null,null,null,2.6199999999999999E-3,0.75,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0800000000000003E-3,0.16]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,0,23.36,null,null,null,null,5.65,null,null,null,1.124E-2,0,null,null,null,1.25E-3,0,null,null,null,null,0,null,null,null,8.4970000000000004E-2,0,null,null,null,1.8689999999999998E-2,0.92,null,null,null,3.1700000000000001E-3,0,null,null,null,2.6199999999999999E-3,0.75,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0800000000000003E-3,0.16]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,0,23.36,null,null,null,null,5.65,null,null,null,1.124E-2,0,null,null,null,1.25E-3,0,null,null,null,null,0,null,null,null,0.10337,0,null,null,null,2.274E-2,0.92,null,null,null,3.1700000000000001E-3,0,null,null,null,2.6199999999999999E-3,0.75,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,6.0800000000000003E-3,0.16]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},1,0,0,0,null,0,1,null,3.04,null,1,0,0,0,null,1,0,0,0,null,0,1,null,16.649999999999999,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,5.935E-2,0,null,null,null,null,3.04,null,null,null,1.205E-2,0,null,null,null,1.3500000000000001E-3,0,null,null,null,null,0,null,null,null,5.3076182271800193E-2,0,null,null,null,2.0523817728199802E-2,0,null,null,null,3.3999999999999998E-3,0,null,null,null,6.5500000000000003E-3,0,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,7.0899999999999999E-3,0]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,5.935E-2,0,null,null,null,null,3.04,null,null,null,1.205E-2,0,null,null,null,1.3500000000000001E-3,0,null,null,null,null,0,null,null,null,8.9486731767767488E-2,0,null,null,null,3.4603268232232524E-2,0,null,null,null,3.3999999999999998E-3,0,null,null,null,6.5500000000000003E-3,0,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,7.0899999999999999E-3,0]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,5.935E-2,0,null,null,null,null,3.04,null,null,null,1.205E-2,0,null,null,null,1.3500000000000001E-3,0,null,null,null,null,0,null,null,null,0.15969729027296406,0,null,null,null,6.1752709727035969E-2,0,null,null,null,3.3999999999999998E-3,0,null,null,null,6.5500000000000003E-3,0,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,7.0899999999999999E-3,0]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,1,0,0,null,{"$f":"+AK17","v":1},{"$f":"+AL17","v":0},0,0,null,null,null,0,0,null,null,null,0,0,null,null,1,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,1,0,0,null,{"$f":"+AK27","v":1},{"$f":"+AL27","v":0},0,0,null,null,null,0,0,null,null,null,0,0,null,null,1,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},{"$f":"+B33","v":1},{"$f":"+C33","v":0},6.4399999999999999E-2,0,null,{"$f":"+G33","v":0},{"$f":"+H33","v":1},null,3.04,null,{"$f":"+L33","v":1},{"$f":"+M33","v":0},1.1509999999999999E-2,0,null,{"$f":"+Q33","v":1},{"$f":"+R33","v":0},1.2999999999999999E-3,0,null,{"$f":"+V33","v":0},{"$f":"+W33","v":1},null,16.649999999999999,null,{"$f":"+AA33","v":1},{"$f":"+AB33","v":0},null,0,null,{"$f":"+AF33","v":1},{"$f":"+AG33","v":0},3.2530000000000003E-2,0,null,{"$f":"+AK33","v":1},{"$f":"+AL33","v":0},3.2200000000000002E-3,0,null,{"$f":"+AP33","v":1},{"$f":"+AQ33","v":0},6.2100000000000002E-3,0,null,{"$f":"+AU33","v":1},{"$f":"+AV33","v":0},6.9999999999999994E-5,0,null,{"$f":"+AZ33","v":1},{"$f":"+BA33","v":0},0,0,null,{"$f":"+BE33","v":1},{"$f":"+BF33","v":0},7.0000000000000001E-3,0]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"},null,null,6.4399999999999999E-2,0,null,null,null,null,3.04,null,null,null,1.1509999999999999E-2,0,null,null,null,1.2999999999999999E-3,0,null,null,null,null,0,null,null,null,null,0,null,null,null,3.2530000000000003E-2,0,null,null,null,3.2200000000000002E-3,0,null,null,null,6.2100000000000002E-3,0,null,null,null,6.9999999999999994E-5,0,null,null,null,0,0,null,null,null,7.0000000000000001E-3,0]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},{"$f":"+B34","v":0},{"$f":"+C34","v":0},6.4399999999999999E-2,0,null,0,0,null,3.04,null,0,0,1.1509999999999999E-2,0,null,0,0,1.2999999999999999E-3,0,null,0,0,null,0,null,0,0,38,0,null,0,0,3.2530000000000003E-2,0,null,0,0,3.2200000000000002E-3,0,null,0,0,6.2100000000000002E-3,0,null,0,0,6.9999999999999994E-5,0,null,0,0,0,0,null,0,0,7.0000000000000001E-3,0]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+B45","v":0},{"$f":"+C45","v":0},5.7500000000000002E-2,0,null,0,0,null,3.04,null,0,0,1.1509999999999999E-2,0,null,0,0,1.2999999999999999E-3,0,null,0,0,null,0,null,0,0,8.5,0,null,0,0,3.2530000000000003E-2,0,null,0,0,3.2200000000000002E-3,0,null,0,0,6.2100000000000002E-3,0,null,0,0,6.9999999999999994E-5,0,null,0,0,0,0,null,0,0,7.0000000000000001E-3,0]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+B46","v":0},0,5.1330000000000001E-2,0,null,0,0,null,3.04,null,0,0,1.1509999999999999E-2,0,null,0,0,1.2999999999999999E-3,0,null,0,0,null,0,null,0,0,0.1,0,null,0,0,3.2530000000000003E-2,0,null,0,0,3.2200000000000002E-3,0,null,0,0,6.2100000000000002E-3,0,null,0,0,6.9999999999999994E-5,0,null,0,0,0,0,null,0,0,7.0000000000000001E-3,0]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},{"$f":"+B35","v":0},{"$f":"+C35","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+B49","v":0},{"$f":"+C49","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+B50","v":0},0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},{"$f":"+B36","v":0},{"$f":"+C36","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+B53","v":0},{"$f":"+C53","v":0},0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+B54","v":0},0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},1,0,0,0,null,1,0,1.223E-2,null,null,1,0,0,0,null,1,0,0,0,null,0,1,null,16.649999999999999,null,1,0,0,0,null,1,0,0,0,null,1,0,3.4199999999999999E-3,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,5.9520000000000003E-2,0,null,null,null,1.223E-2,null,null,null,null,1.2070000000000001E-2,0,null,null,null,1.3699999999999999E-3,0,null,null,null,null,0,null,null,null,4.3016226528707631E-2,0,null,null,null,1.6633773471292367E-2,0,null,null,null,3.4199999999999999E-3,0,null,null,null,6.5599999999999999E-3,0,null,null,null,8.0000000000000007E-5,0,null,null,null,0,0,null,null,null,7.79E-3,0]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},0,1,0,0,null,null,1,null,0,null,1,0,0,0,null,1,0,0,0,null,0,1,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,null,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,null,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,0,1,null,null,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,0,1,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0-10,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},0,1,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,0,1,null,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0,null,1,0,0,0]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[]
[]
[]
["Tarifa Vigente"]
[{"$f":"+A8","v":"ATH"},null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.19},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":201.89},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A81,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["ATH Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":6.1},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.20333000000000001},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.7749999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":2.19},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.7200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.83},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.9799999999999992E-3},{"$f":"+IFERROR(VLOOKUP($A82,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.18}]
["ATH Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":4.13},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.9160000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.7749999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.7200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":5.6899999999999997E-3},{"$f":"+IFERROR(VLOOKUP($A83,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.01}]
["ATH Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":4.13},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":3.1289999999999998E-2},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.7749999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.7200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":5.6899999999999997E-3},{"$f":"+IFERROR(VLOOKUP($A84,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.01}]
["ATD",null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":16.78},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.19},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":201.89},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":4.317E-2},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":6.0740000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":1.97},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":1.0059999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.84},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A85,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.11}]
["MTH",null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.19},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":141.31},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A86,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["MTH Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":23.2},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.22752},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.0000000000000001E-5},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.01},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.8000000000000005E-4},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.95},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":8.0700000000000008E-3},{"$f":"+IFERROR(VLOOKUP($A87,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.19}]
[{"$f":"+A15","v":"MTH Fuera de Punta Medio"},null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":3.4},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.11375},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.0000000000000001E-5},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.8000000000000005E-4},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.1},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0299999999999998E-3},{"$f":"+IFERROR(VLOOKUP($A88,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.12}]
["MTH Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":3.4},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":5.987E-2},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.0000000000000001E-5},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.8000000000000005E-4},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.1},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0299999999999998E-3},{"$f":"+IFERROR(VLOOKUP($A89,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.12}]
["MTD",null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.21},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":141.31},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A90,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["MTD_1 (0-10,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":22.12},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.21},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.2350000000000007E-2},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.5800000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.98},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.4399999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A91,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.19}]
["MTD_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":22.12},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.21},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.2350000000000007E-2},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.5800000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.98},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.4399999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A92,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.19}]
["MTD_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":22.12},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.21},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.2350000000000007E-2},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.5800000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.98},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.4399999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A93,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.19}]
["MTD_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":22.12},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":14.21},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.2350000000000007E-2},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.5800000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.98},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.4399999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":1.2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A94,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.19}]
["MTD_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A95,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTH",null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.65},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":71.760000000000005},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A96,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTH Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":23.88},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.18645},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":5.1000000000000004E-4},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.0020000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":6.15},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.4700000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A97,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.13}]
[{"$f":"+A25","v":"BTH Fuera de Punta Medio"},null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":2.89},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":7.6630000000000004E-2},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":5.1000000000000004E-4},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.0020000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":6.15},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":5.6499999999999996E-3},{"$f":"+IFERROR(VLOOKUP($A98,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.12}]
["BTH Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":2.89},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1209999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.24E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":2.554E-2},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":5.1000000000000004E-4},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.16E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":3.0020000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":6.15},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":5.6499999999999996E-3},{"$f":"+IFERROR(VLOOKUP($A99,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.12}]
["BTD",null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.65},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":71.760000000000005},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A100,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTD_1 (0-10,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":23.36},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.65},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.124E-2},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.25E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":7.5190000000000007E-2},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.6549999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.92},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.1700000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.6199999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0800000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A101,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.16}]
["BTD_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":23.36},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.65},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.124E-2},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.25E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.0939999999999998E-2},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.7819999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.92},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.1700000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.6199999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0800000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A102,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.16}]
["BTD_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":23.36},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.65},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.124E-2},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.25E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.4970000000000004E-2},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.8689999999999998E-2},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.92},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.1700000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.6199999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0800000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A103,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.16}]
["BTD_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":23.36},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":5.65},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.124E-2},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.25E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.10337},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.274E-2},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0.92},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.1700000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":2.6199999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0.75},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":6.0800000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A104,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0.16}]
["BTD_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A105,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS",null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":16.649999999999999},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A106,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_1 (0-300)",null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":5.935E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.205E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.3500000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":5.3076182271800193E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":2.0523817728199802E-2},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.3999999999999998E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.5500000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0899999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A107,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_2 (301-750)",null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":5.935E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.205E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.3500000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.9486731767767488E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.4603268232232524E-2},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.3999999999999998E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.5500000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0899999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A108,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_3 (751-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":5.935E-2},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.205E-2},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.3500000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.15969729027296406},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":6.1752709727035969E-2},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.3999999999999998E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.5500000000000003E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0899999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A109,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_4 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A110,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A111,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["Alumbrado Público",null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A112,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["GRANDES CLIENTES",null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A113,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["MTD_GC",null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A114,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTD_GC",null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A115,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH",null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":6.4399999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1509999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.2999999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":16.649999999999999},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.19739999999999999},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.2530000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.2200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.2100000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":6.9999999999999994E-5},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0000000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A116,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_1",null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":6.4399999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1509999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.2999999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.19739999999999999},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.2530000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.2200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.2100000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":6.9999999999999994E-5},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0000000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A117,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_1 Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":6.4399999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1509999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.2999999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0.19739999999999999},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.2530000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.2200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.2100000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":6.9999999999999994E-5},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0000000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A118,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_1 Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":5.7500000000000002E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1509999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.2999999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":8.0759999999999998E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.2530000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.2200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.2100000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":6.9999999999999994E-5},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0000000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A119,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_1 Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":5.1330000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":3.04},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.1509999999999999E-2},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.2999999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":1.7899999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":3.2530000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":3.2200000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.2100000000000002E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":6.9999999999999994E-5},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.0000000000000001E-3},{"$f":"+IFERROR(VLOOKUP($A120,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_2",null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A121,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_2 Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A122,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_2 Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A123,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_2 Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A124,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_3",null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A125,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_3 Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A126,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_3 Fuera de Punta Medio",null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A127,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTSH_3 Fuera de Punta Bajo",null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A128,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
[{"$f":"+A56","v":"BTS Prepago"},null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":1.223E-2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":16.649999999999999},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A129,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["BTS Prep",null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":5.9520000000000003E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":1.223E-2},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":1.2070000000000001E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":1.3699999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":4.3016226528707631E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":1.6633773471292367E-2},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":6.5599999999999999E-3},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":8.0000000000000007E-5},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":7.79E-3},{"$f":"+IFERROR(VLOOKUP($A130,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A131,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A132,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A133,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X1D_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A134,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2H",null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A135,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2H Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A136,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2H Fuera de Punta",null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A137,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D",null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A138,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_1 (0-10,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A139,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A140,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A141,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A142,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X2D_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A143,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D",null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A144,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_1 (0-10,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A145,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_2 (10,001-30,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A146,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_3 (30,001-50,000)",null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A147,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_4 (50,001-más)",null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A148,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]
["X3D_5 (xxx)",null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CD!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CD!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCOMF!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCOMV!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCOMV!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CSERAP!$A$8:$AA$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CSERAP!$A$8:$AA$149,21,FALSE),0)","v":0},null,null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CX!$A$8:$AA$149,13,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CENEGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CENEGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPOTGEN!$A$9:$Z$150,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPOTGEN!$A$9:$Z$150,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCONAP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CCONAP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPT!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPT!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPET!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPET!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDP!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDP!$A$8:$Z$149,21,FALSE),0)","v":0},null,null,null,{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDE!$A$8:$Z$149,13,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($A149,ITV_CPERDE!$A$8:$Z$149,21,FALSE),0)","v":0}]

{"sheet":"Energía","index":9,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,5,7,10],[7,12,7,16],[7,18,7,22],[7,24,7,28]]}
["Energía"]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"+F10-SUM(ProyDda!B23:B26)","v":0},{"$f":"+G10-SUM(ProyDda!C23:C26)","v":0},{"$f":"+H10-SUM(ProyDda!D23:D26)","v":0},{"$f":"+I10-SUM(ProyDda!E23:E26)","v":0},{"$f":"+J10-SUM(ProyDda!F23:F26)","v":0},{"$f":"+K10-SUM(ProyDda!G23:G26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y10+S10+M10-G10","v":0},{"$f":"+Z10+T10+N10-H10","v":0},{"$f":"+AA10+U10+O10-I10","v":0},{"$f":"+AB10+V10+P10-J10","v":0},{"$f":"+AC10+W10+Q10-K10","v":0}]
[null,null,null,null,null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)"]
["Categorías",null,null,null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},null,{"$f":"+S9","v":2026},{"$f":"+T9","v":"2026/2027"},{"$f":"+U9","v":"2027/2028"},{"$f":"+V9","v":"2028/2029"},{"$f":"+W9","v":"2029/2030"},"VP"]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":1102206.1651955897},1093621.8674148198,1132608.7659610871,1155011.358697847,1178750.6592503821,1203959.9462426479,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":22954.917473316011},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":23343.690626462743},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":24134.388069300694},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":24951.834721506417},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":25796.939380404514},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":737.29141106232112},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":756.50234393003939},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":757.16905281208665},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":757.07667349991323},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":757.74342757997249},null,{"$f":"+SUM(Y11,Y15,Y16,Y20,Y76,Y80,Y136,Y192,Y196,Y209,Y265,Y268,Y324)","v":1069929.6585304413},{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":1108508.5729906945},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":1130119.8015757343},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":1153041.7478553758},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":1177405.2634346634},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$69:$I$69)","v":3745158.3249562224}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F8+ProyDda!B$24*DdaAñoBase!$G8+ProyDda!B$25*DdaAñoBase!$H8+ProyDda!B$26*DdaAñoBase!$I8)","v":2271.6107523924993},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F8+ProyDda!C$24*DdaAñoBase!$G8+ProyDda!C$25*DdaAñoBase!$H8+ProyDda!C$26*DdaAñoBase!$I8)","v":2265.1661090530934},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F8+ProyDda!D$24*DdaAñoBase!$G8+ProyDda!D$25*DdaAñoBase!$H8+ProyDda!D$26*DdaAñoBase!$I8)","v":2353.3031280829714},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F8+ProyDda!E$24*DdaAñoBase!$G8+ProyDda!E$25*DdaAñoBase!$H8+ProyDda!E$26*DdaAñoBase!$I8)","v":2413.6411866663943},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F8+ProyDda!F$24*DdaAñoBase!$G8+ProyDda!F$25*DdaAñoBase!$H8+ProyDda!F$26*DdaAñoBase!$I8)","v":2478.7116501418518},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F8+ProyDda!G$24*DdaAñoBase!$G8+ProyDda!G$25*DdaAñoBase!$H8+ProyDda!G$26*DdaAñoBase!$I8)","v":2547.4211766872045},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I8*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I8*ProyDda!G$26","v":0},null,{"$f":"+G11-M11-S11","v":2265.1661090530934},2353.3031280829714,2413.6411866663943,2478.7116501418518,2547.4211766872045,{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$69:$I$69)","v":8020.6622841589242}]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F9+ProyDda!B$24*DdaAñoBase!$G9+ProyDda!B$25*DdaAñoBase!$H9+ProyDda!B$26*DdaAñoBase!$I9)","v":430.68581681081957},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F9+ProyDda!C$24*DdaAñoBase!$G9+ProyDda!C$25*DdaAñoBase!$H9+ProyDda!C$26*DdaAñoBase!$I9)","v":429.46394529178258},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F9+ProyDda!D$24*DdaAñoBase!$G9+ProyDda!D$25*DdaAñoBase!$H9+ProyDda!D$26*DdaAñoBase!$I9)","v":446.17427473188337},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F9+ProyDda!E$24*DdaAñoBase!$G9+ProyDda!E$25*DdaAñoBase!$H9+ProyDda!E$26*DdaAñoBase!$I9)","v":457.61406300476892},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F9+ProyDda!F$24*DdaAñoBase!$G9+ProyDda!F$25*DdaAñoBase!$H9+ProyDda!F$26*DdaAñoBase!$I9)","v":469.95109111694427},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F9+ProyDda!G$24*DdaAñoBase!$G9+ProyDda!G$25*DdaAñoBase!$H9+ProyDda!G$26*DdaAñoBase!$I9)","v":482.97806703335198},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I9*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I9*ProyDda!G$26","v":0},null,429.46394529178258,446.17427473188337,457.61406300476892,469.95109111694427,482.97806703335198,{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$69:$I$69)","v":1520.6766756049653}]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F10+ProyDda!B$24*DdaAñoBase!$G10+ProyDda!B$25*DdaAñoBase!$H10+ProyDda!B$26*DdaAñoBase!$I10)","v":628.32924433244432},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F10+ProyDda!C$24*DdaAñoBase!$G10+ProyDda!C$25*DdaAñoBase!$H10+ProyDda!C$26*DdaAñoBase!$I10)","v":626.54665113280555},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F10+ProyDda!D$24*DdaAñoBase!$G10+ProyDda!D$25*DdaAñoBase!$H10+ProyDda!D$26*DdaAñoBase!$I10)","v":650.92541695191926},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F10+ProyDda!E$24*DdaAñoBase!$G10+ProyDda!E$25*DdaAñoBase!$H10+ProyDda!E$26*DdaAñoBase!$I10)","v":667.61496938262474},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F10+ProyDda!F$24*DdaAñoBase!$G10+ProyDda!F$25*DdaAñoBase!$H10+ProyDda!F$26*DdaAñoBase!$I10)","v":685.61350856933825},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F10+ProyDda!G$24*DdaAñoBase!$G10+ProyDda!G$25*DdaAñoBase!$H10+ProyDda!G$26*DdaAñoBase!$I10)","v":704.61861534091508},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I10*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I10*ProyDda!G$26","v":0},null,{"$f":"+G13-M13-S13","v":626.54665113280555},{"$f":"+H13-N13-T13","v":650.92541695191926},{"$f":"+I13-O13-U13","v":667.61496938262474},{"$f":"+J13-P13-V13","v":685.61350856933825},{"$f":"+K13-Q13-W13","v":704.61861534091508},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$69:$I$69)","v":2218.5212262899809}]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F11+ProyDda!B$24*DdaAñoBase!$G11+ProyDda!B$25*DdaAñoBase!$H11+ProyDda!B$26*DdaAñoBase!$I11)","v":1212.5956912492356},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F11+ProyDda!C$24*DdaAñoBase!$G11+ProyDda!C$25*DdaAñoBase!$H11+ProyDda!C$26*DdaAñoBase!$I11)","v":1209.1555126285052},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F11+ProyDda!D$24*DdaAñoBase!$G11+ProyDda!D$25*DdaAñoBase!$H11+ProyDda!D$26*DdaAñoBase!$I11)","v":1256.2034363991688},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F11+ProyDda!E$24*DdaAñoBase!$G11+ProyDda!E$25*DdaAñoBase!$H11+ProyDda!E$26*DdaAñoBase!$I11)","v":1288.4121542790006},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F11+ProyDda!F$24*DdaAñoBase!$G11+ProyDda!F$25*DdaAñoBase!$H11+ProyDda!F$26*DdaAñoBase!$I11)","v":1323.1470504555691},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F11+ProyDda!G$24*DdaAñoBase!$G11+ProyDda!G$25*DdaAñoBase!$H11+ProyDda!G$26*DdaAñoBase!$I11)","v":1359.8244943129373},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I11*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I11*ProyDda!G$26","v":0},null,1209.1555126285052,1256.2034363991688,1288.4121542790006,1323.1470504555691,1359.8244943129373,{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$69:$I$69)","v":4281.4643822639782}]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F12+ProyDda!B$24*DdaAñoBase!$G12+ProyDda!B$25*DdaAñoBase!$H12+ProyDda!B$26*DdaAñoBase!$I12)","v":1.0342408556861578},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F12+ProyDda!C$24*DdaAñoBase!$G12+ProyDda!C$25*DdaAñoBase!$H12+ProyDda!C$26*DdaAñoBase!$I12)","v":1.0313066763004861},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F12+ProyDda!D$24*DdaAñoBase!$G12+ProyDda!D$25*DdaAñoBase!$H12+ProyDda!D$26*DdaAñoBase!$I12)","v":1.0714345485088224},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F12+ProyDda!E$24*DdaAñoBase!$G12+ProyDda!E$25*DdaAñoBase!$H12+ProyDda!E$26*DdaAñoBase!$I12)","v":1.0989058418516786},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F12+ProyDda!F$24*DdaAñoBase!$G12+ProyDda!F$25*DdaAñoBase!$H12+ProyDda!F$26*DdaAñoBase!$I12)","v":1.1285317501433487},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F12+ProyDda!G$24*DdaAñoBase!$G12+ProyDda!G$25*DdaAñoBase!$H12+ProyDda!G$26*DdaAñoBase!$I12)","v":1.1598144861724911},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I12*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I12*ProyDda!G$26","v":0},null,1.0313066763004861,1.0714345485088224,1.0989058418516786,1.1285317501433487,1.1598144861724911,{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$69:$I$69)","v":3.6517244933805095}]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F13+ProyDda!B$24*DdaAñoBase!$G13+ProyDda!B$25*DdaAñoBase!$H13+ProyDda!B$26*DdaAñoBase!$I13)","v":86585.085837075603},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F13+ProyDda!C$24*DdaAñoBase!$G13+ProyDda!C$25*DdaAñoBase!$H13+ProyDda!C$26*DdaAñoBase!$I13)","v":86339.440760715515},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F13+ProyDda!D$24*DdaAñoBase!$G13+ProyDda!D$25*DdaAñoBase!$H13+ProyDda!D$26*DdaAñoBase!$I13)","v":89698.885749294001},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F13+ProyDda!E$24*DdaAñoBase!$G13+ProyDda!E$25*DdaAñoBase!$H13+ProyDda!E$26*DdaAñoBase!$I13)","v":91998.741028718854},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F13+ProyDda!F$24*DdaAñoBase!$G13+ProyDda!F$25*DdaAñoBase!$H13+ProyDda!F$26*DdaAñoBase!$I13)","v":94478.977424653684},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F13+ProyDda!G$24*DdaAñoBase!$G13+ProyDda!G$25*DdaAñoBase!$H13+ProyDda!G$26*DdaAñoBase!$I13)","v":97097.920941930293},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I13*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I13*ProyDda!G$26","v":0},null,86339.440760715515,89698.885749294001,91998.741028718854,94478.977424653684,97097.920941930293,{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$69:$I$69)","v":305716.87143700477}]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F14+ProyDda!B$24*DdaAñoBase!$G14+ProyDda!B$25*DdaAñoBase!$H14+ProyDda!B$26*DdaAñoBase!$I14)","v":2241.2330299792857},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F14+ProyDda!C$24*DdaAñoBase!$G14+ProyDda!C$25*DdaAñoBase!$H14+ProyDda!C$26*DdaAñoBase!$I14)","v":2234.8745693567953},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F14+ProyDda!D$24*DdaAñoBase!$G14+ProyDda!D$25*DdaAñoBase!$H14+ProyDda!D$26*DdaAñoBase!$I14)","v":2321.8329525241702},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F14+ProyDda!E$24*DdaAñoBase!$G14+ProyDda!E$25*DdaAñoBase!$H14+ProyDda!E$26*DdaAñoBase!$I14)","v":2381.3641242795265},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F14+ProyDda!F$24*DdaAñoBase!$G14+ProyDda!F$25*DdaAñoBase!$H14+ProyDda!F$26*DdaAñoBase!$I14)","v":2445.5644155766413},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F14+ProyDda!G$24*DdaAñoBase!$G14+ProyDda!G$25*DdaAñoBase!$H14+ProyDda!G$26*DdaAñoBase!$I14)","v":2513.3551055993457},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I14*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I14*ProyDda!G$26","v":0},null,2234.8745693567953,2321.8329525241702,2381.3641242795265,2445.5644155766413,2513.3551055993457,{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$69:$I$69)","v":7913.4038323393524}]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F15+ProyDda!B$24*DdaAñoBase!$G15+ProyDda!B$25*DdaAñoBase!$H15+ProyDda!B$26*DdaAñoBase!$I15)","v":29744.712194768541},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F15+ProyDda!C$24*DdaAñoBase!$G15+ProyDda!C$25*DdaAñoBase!$H15+ProyDda!C$26*DdaAñoBase!$I15)","v":29660.325351148138},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F15+ProyDda!D$24*DdaAñoBase!$G15+ProyDda!D$25*DdaAñoBase!$H15+ProyDda!D$26*DdaAñoBase!$I15)","v":30814.400829082657},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F15+ProyDda!E$24*DdaAñoBase!$G15+ProyDda!E$25*DdaAñoBase!$H15+ProyDda!E$26*DdaAñoBase!$I15)","v":31604.473769644654},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F15+ProyDda!F$24*DdaAñoBase!$G15+ProyDda!F$25*DdaAñoBase!$H15+ProyDda!F$26*DdaAñoBase!$I15)","v":32456.513321939947},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F15+ProyDda!G$24*DdaAñoBase!$G15+ProyDda!G$25*DdaAñoBase!$H15+ProyDda!G$26*DdaAñoBase!$I15)","v":33356.203152153081},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I15*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I15*ProyDda!G$26","v":0},null,{"$f":"+G18-M18-S18","v":29660.325351148138},{"$f":"+H18-N18-T18","v":30814.400829082657},{"$f":"+I18-O18-U18","v":31604.473769644654},{"$f":"+J18-P18-V18","v":32456.513321939947},{"$f":"+K18-Q18-W18","v":33356.203152153081},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$69:$I$69)","v":105023.4028882253}]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F16+ProyDda!B$24*DdaAñoBase!$G16+ProyDda!B$25*DdaAñoBase!$H16+ProyDda!B$26*DdaAñoBase!$I16)","v":54599.14061232777},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F16+ProyDda!C$24*DdaAñoBase!$G16+ProyDda!C$25*DdaAñoBase!$H16+ProyDda!C$26*DdaAñoBase!$I16)","v":54444.240840210587},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F16+ProyDda!D$24*DdaAñoBase!$G16+ProyDda!D$25*DdaAñoBase!$H16+ProyDda!D$26*DdaAñoBase!$I16)","v":56562.651967687169},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F16+ProyDda!E$24*DdaAñoBase!$G16+ProyDda!E$25*DdaAñoBase!$H16+ProyDda!E$26*DdaAñoBase!$I16)","v":58012.903134794673},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F16+ProyDda!F$24*DdaAñoBase!$G16+ProyDda!F$25*DdaAñoBase!$H16+ProyDda!F$26*DdaAñoBase!$I16)","v":59576.899687137091},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F16+ProyDda!G$24*DdaAñoBase!$G16+ProyDda!G$25*DdaAñoBase!$H16+ProyDda!G$26*DdaAñoBase!$I16)","v":61228.362684177875},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I16*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I16*ProyDda!G$26","v":0},null,54444.240840210587,56562.651967687169,58012.903134794673,59576.899687137091,61228.362684177875,{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$69:$I$69)","v":192780.06471644007}]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F17+ProyDda!B$24*DdaAñoBase!$G17+ProyDda!B$25*DdaAñoBase!$H17+ProyDda!B$26*DdaAñoBase!$I17)","v":119260.12868017498},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F17+ProyDda!C$24*DdaAñoBase!$G17+ProyDda!C$25*DdaAñoBase!$H17+ProyDda!C$26*DdaAñoBase!$I17)","v":118916.91711603708},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F17+ProyDda!D$24*DdaAñoBase!$G17+ProyDda!D$25*DdaAñoBase!$H17+ProyDda!D$26*DdaAñoBase!$I17)","v":123540.47199391593},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F17+ProyDda!E$24*DdaAñoBase!$G17+ProyDda!E$25*DdaAñoBase!$H17+ProyDda!E$26*DdaAñoBase!$I17)","v":126701.16489432543},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F17+ProyDda!F$24*DdaAñoBase!$G17+ProyDda!F$25*DdaAñoBase!$H17+ProyDda!F$26*DdaAñoBase!$I17)","v":130109.27663622453},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F17+ProyDda!G$24*DdaAñoBase!$G17+ProyDda!G$25*DdaAñoBase!$H17+ProyDda!G$26*DdaAñoBase!$I17)","v":133708.16823032295},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I17*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I17*ProyDda!G$26","v":0},null,118916.91711603708,123540.47199391593,126701.16489432543,130109.27663622453,133708.16823032295,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$69:$I$69)","v":421024.38860337896}]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F18+ProyDda!B$24*DdaAñoBase!$G18+ProyDda!B$25*DdaAñoBase!$H18+ProyDda!B$26*DdaAñoBase!$I18)","v":119260.12868017498},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F18+ProyDda!C$24*DdaAñoBase!$G18+ProyDda!C$25*DdaAñoBase!$H18+ProyDda!C$26*DdaAñoBase!$I18)","v":118916.91711603708},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F18+ProyDda!D$24*DdaAñoBase!$G18+ProyDda!D$25*DdaAñoBase!$H18+ProyDda!D$26*DdaAñoBase!$I18)","v":123540.47199391593},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F18+ProyDda!E$24*DdaAñoBase!$G18+ProyDda!E$25*DdaAñoBase!$H18+ProyDda!E$26*DdaAñoBase!$I18)","v":126701.16489432543},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F18+ProyDda!F$24*DdaAñoBase!$G18+ProyDda!F$25*DdaAñoBase!$H18+ProyDda!F$26*DdaAñoBase!$I18)","v":130109.27663622453},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F18+ProyDda!G$24*DdaAñoBase!$G18+ProyDda!G$25*DdaAñoBase!$H18+ProyDda!G$26*DdaAñoBase!$I18)","v":133708.16823032295},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I18*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I18*ProyDda!G$26","v":0},null,118916.91711603708,123540.47199391593,126701.16489432543,130109.27663622453,133708.16823032295,{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$69:$I$69)","v":421024.38860337896}]
[{"$f":"+DdaAñoBase!A19","v":"MTD_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F19+ProyDda!B$24*DdaAñoBase!$G19+ProyDda!B$25*DdaAñoBase!$H19+ProyDda!B$26*DdaAñoBase!$I19)","v":118052.54615137563},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F19+ProyDda!C$24*DdaAñoBase!$G19+ProyDda!C$25*DdaAñoBase!$H19+ProyDda!C$26*DdaAñoBase!$I19)","v":117712.84776672036},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F19+ProyDda!D$24*DdaAñoBase!$G19+ProyDda!D$25*DdaAñoBase!$H19+ProyDda!D$26*DdaAñoBase!$I19)","v":122289.61484064556},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F19+ProyDda!E$24*DdaAñoBase!$G19+ProyDda!E$25*DdaAñoBase!$H19+ProyDda!E$26*DdaAñoBase!$I19)","v":125418.35890999009},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F19+ProyDda!F$24*DdaAñoBase!$G19+ProyDda!F$25*DdaAñoBase!$H19+ProyDda!F$26*DdaAñoBase!$I19)","v":128792.0246128249},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F19+ProyDda!G$24*DdaAñoBase!$G19+ProyDda!G$25*DdaAñoBase!$H19+ProyDda!G$26*DdaAñoBase!$I19)","v":132354.54052410851},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I19*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I19*ProyDda!G$26","v":0},null,117712.84776672036,122289.61484064556,125418.35890999009,128792.0246128249,132354.54052410851,{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$69:$I$69)","v":416761.74282850506}]
[{"$f":"+DdaAñoBase!A20","v":"MTD_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F20+ProyDda!B$24*DdaAñoBase!$G20+ProyDda!B$25*DdaAñoBase!$H20+ProyDda!B$26*DdaAñoBase!$I20)","v":1197.9870391626687},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F20+ProyDda!C$24*DdaAñoBase!$G20+ProyDda!C$25*DdaAñoBase!$H20+ProyDda!C$26*DdaAñoBase!$I20)","v":1194.5883058257609},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F20+ProyDda!D$24*DdaAñoBase!$G20+ProyDda!D$25*DdaAñoBase!$H20+ProyDda!D$26*DdaAñoBase!$I20)","v":1241.0694234014818},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F20+ProyDda!E$24*DdaAñoBase!$G20+ProyDda!E$25*DdaAñoBase!$H20+ProyDda!E$26*DdaAñoBase!$I20)","v":1272.8901092628457},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F20+ProyDda!F$24*DdaAñoBase!$G20+ProyDda!F$25*DdaAñoBase!$H20+ProyDda!F$26*DdaAñoBase!$I20)","v":1307.2065394847946},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F20+ProyDda!G$24*DdaAñoBase!$G20+ProyDda!G$25*DdaAñoBase!$H20+ProyDda!G$26*DdaAñoBase!$I20)","v":1343.4421146957509},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I20*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I20*ProyDda!G$26","v":0},null,1194.5883058257609,1241.0694234014818,1272.8901092628457,1307.2065394847946,1343.4421146957509,{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$69:$I$69)","v":4229.8837737949789}]
[{"$f":"+DdaAñoBase!A21","v":"MTD_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F21+ProyDda!B$24*DdaAñoBase!$G21+ProyDda!B$25*DdaAñoBase!$H21+ProyDda!B$26*DdaAñoBase!$I21)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F21+ProyDda!C$24*DdaAñoBase!$G21+ProyDda!C$25*DdaAñoBase!$H21+ProyDda!C$26*DdaAñoBase!$I21)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F21+ProyDda!D$24*DdaAñoBase!$G21+ProyDda!D$25*DdaAñoBase!$H21+ProyDda!D$26*DdaAñoBase!$I21)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F21+ProyDda!E$24*DdaAñoBase!$G21+ProyDda!E$25*DdaAñoBase!$H21+ProyDda!E$26*DdaAñoBase!$I21)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F21+ProyDda!F$24*DdaAñoBase!$G21+ProyDda!F$25*DdaAñoBase!$H21+ProyDda!F$26*DdaAñoBase!$I21)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F21+ProyDda!G$24*DdaAñoBase!$G21+ProyDda!G$25*DdaAñoBase!$H21+ProyDda!G$26*DdaAñoBase!$I21)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I21*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I21*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A22","v":"MTD_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F22+ProyDda!B$24*DdaAñoBase!$G22+ProyDda!B$25*DdaAñoBase!$H22+ProyDda!B$26*DdaAñoBase!$I22)","v":9.5954896366784386},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F22+ProyDda!C$24*DdaAñoBase!$G22+ProyDda!C$25*DdaAñoBase!$H22+ProyDda!C$26*DdaAñoBase!$I22)","v":9.4810434909511212},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F22+ProyDda!D$24*DdaAñoBase!$G22+ProyDda!D$25*DdaAñoBase!$H22+ProyDda!D$26*DdaAñoBase!$I22)","v":9.7877298688810317},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F22+ProyDda!E$24*DdaAñoBase!$G22+ProyDda!E$25*DdaAñoBase!$H22+ProyDda!E$26*DdaAñoBase!$I22)","v":9.9158750724965827},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F22+ProyDda!F$24*DdaAñoBase!$G22+ProyDda!F$25*DdaAñoBase!$H22+ProyDda!F$26*DdaAñoBase!$I22)","v":10.04548391483789},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F22+ProyDda!G$24*DdaAñoBase!$G22+ProyDda!G$25*DdaAñoBase!$H22+ProyDda!G$26*DdaAñoBase!$I22)","v":10.185591518708641},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I22*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I22*ProyDda!G$26","v":0},null,9.4810434909511212,9.7877298688810317,9.9158750724965827,10.04548391483789,10.185591518708641,{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$69:$I$69)","v":32.762001078966776}]
[{"$f":"+DdaAñoBase!A23","v":"MTD_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F23+ProyDda!B$24*DdaAñoBase!$G23+ProyDda!B$25*DdaAñoBase!$H23+ProyDda!B$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F23+ProyDda!C$24*DdaAñoBase!$G23+ProyDda!C$25*DdaAñoBase!$H23+ProyDda!C$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F23+ProyDda!D$24*DdaAñoBase!$G23+ProyDda!D$25*DdaAñoBase!$H23+ProyDda!D$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F23+ProyDda!E$24*DdaAñoBase!$G23+ProyDda!E$25*DdaAñoBase!$H23+ProyDda!E$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F23+ProyDda!F$24*DdaAñoBase!$G23+ProyDda!F$25*DdaAñoBase!$H23+ProyDda!F$26*DdaAñoBase!$I23)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F23+ProyDda!G$24*DdaAñoBase!$G23+ProyDda!G$25*DdaAñoBase!$H23+ProyDda!G$26*DdaAñoBase!$I23)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I23*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I23*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A24","v":"MTD_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F24+ProyDda!B$24*DdaAñoBase!$G24+ProyDda!B$25*DdaAñoBase!$H24+ProyDda!B$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F24+ProyDda!C$24*DdaAñoBase!$G24+ProyDda!C$25*DdaAñoBase!$H24+ProyDda!C$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F24+ProyDda!D$24*DdaAñoBase!$G24+ProyDda!D$25*DdaAñoBase!$H24+ProyDda!D$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F24+ProyDda!E$24*DdaAñoBase!$G24+ProyDda!E$25*DdaAñoBase!$H24+ProyDda!E$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F24+ProyDda!F$24*DdaAñoBase!$G24+ProyDda!F$25*DdaAñoBase!$H24+ProyDda!F$26*DdaAñoBase!$I24)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F24+ProyDda!G$24*DdaAñoBase!$G24+ProyDda!G$25*DdaAñoBase!$H24+ProyDda!G$26*DdaAñoBase!$I24)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I24*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I24*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A25","v":"MTD_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F25+ProyDda!B$24*DdaAñoBase!$G25+ProyDda!B$25*DdaAñoBase!$H25+ProyDda!B$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F25+ProyDda!C$24*DdaAñoBase!$G25+ProyDda!C$25*DdaAñoBase!$H25+ProyDda!C$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F25+ProyDda!D$24*DdaAñoBase!$G25+ProyDda!D$25*DdaAñoBase!$H25+ProyDda!D$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F25+ProyDda!E$24*DdaAñoBase!$G25+ProyDda!E$25*DdaAñoBase!$H25+ProyDda!E$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F25+ProyDda!F$24*DdaAñoBase!$G25+ProyDda!F$25*DdaAñoBase!$H25+ProyDda!F$26*DdaAñoBase!$I25)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F25+ProyDda!G$24*DdaAñoBase!$G25+ProyDda!G$25*DdaAñoBase!$H25+ProyDda!G$26*DdaAñoBase!$I25)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I25*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I25*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A26","v":"MTD_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F26+ProyDda!B$24*DdaAñoBase!$G26+ProyDda!B$25*DdaAñoBase!$H26+ProyDda!B$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F26+ProyDda!C$24*DdaAñoBase!$G26+ProyDda!C$25*DdaAñoBase!$H26+ProyDda!C$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F26+ProyDda!D$24*DdaAñoBase!$G26+ProyDda!D$25*DdaAñoBase!$H26+ProyDda!D$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F26+ProyDda!E$24*DdaAñoBase!$G26+ProyDda!E$25*DdaAñoBase!$H26+ProyDda!E$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F26+ProyDda!F$24*DdaAñoBase!$G26+ProyDda!F$25*DdaAñoBase!$H26+ProyDda!F$26*DdaAñoBase!$I26)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F26+ProyDda!G$24*DdaAñoBase!$G26+ProyDda!G$25*DdaAñoBase!$H26+ProyDda!G$26*DdaAñoBase!$I26)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I26*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I26*ProyDda!G$26","v":0},null,{"$f":"+G29-M29-S29","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F27+ProyDda!B$24*DdaAñoBase!$G27+ProyDda!B$25*DdaAñoBase!$H27+ProyDda!B$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F27+ProyDda!C$24*DdaAñoBase!$G27+ProyDda!C$25*DdaAñoBase!$H27+ProyDda!C$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F27+ProyDda!D$24*DdaAñoBase!$G27+ProyDda!D$25*DdaAñoBase!$H27+ProyDda!D$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F27+ProyDda!E$24*DdaAñoBase!$G27+ProyDda!E$25*DdaAñoBase!$H27+ProyDda!E$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F27+ProyDda!F$24*DdaAñoBase!$G27+ProyDda!F$25*DdaAñoBase!$H27+ProyDda!F$26*DdaAñoBase!$I27)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F27+ProyDda!G$24*DdaAñoBase!$G27+ProyDda!G$25*DdaAñoBase!$H27+ProyDda!G$26*DdaAñoBase!$I27)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I27*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I27*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F28+ProyDda!B$24*DdaAñoBase!$G28+ProyDda!B$25*DdaAñoBase!$H28+ProyDda!B$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F28+ProyDda!C$24*DdaAñoBase!$G28+ProyDda!C$25*DdaAñoBase!$H28+ProyDda!C$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F28+ProyDda!D$24*DdaAñoBase!$G28+ProyDda!D$25*DdaAñoBase!$H28+ProyDda!D$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F28+ProyDda!E$24*DdaAñoBase!$G28+ProyDda!E$25*DdaAñoBase!$H28+ProyDda!E$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F28+ProyDda!F$24*DdaAñoBase!$G28+ProyDda!F$25*DdaAñoBase!$H28+ProyDda!F$26*DdaAñoBase!$I28)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F28+ProyDda!G$24*DdaAñoBase!$G28+ProyDda!G$25*DdaAñoBase!$H28+ProyDda!G$26*DdaAñoBase!$I28)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I28*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I28*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F29+ProyDda!B$24*DdaAñoBase!$G29+ProyDda!B$25*DdaAñoBase!$H29+ProyDda!B$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F29+ProyDda!C$24*DdaAñoBase!$G29+ProyDda!C$25*DdaAñoBase!$H29+ProyDda!C$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F29+ProyDda!D$24*DdaAñoBase!$G29+ProyDda!D$25*DdaAñoBase!$H29+ProyDda!D$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F29+ProyDda!E$24*DdaAñoBase!$G29+ProyDda!E$25*DdaAñoBase!$H29+ProyDda!E$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F29+ProyDda!F$24*DdaAñoBase!$G29+ProyDda!F$25*DdaAñoBase!$H29+ProyDda!F$26*DdaAñoBase!$I29)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F29+ProyDda!G$24*DdaAñoBase!$G29+ProyDda!G$25*DdaAñoBase!$H29+ProyDda!G$26*DdaAñoBase!$I29)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I29*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I29*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A30","v":"MTD_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F30+ProyDda!B$24*DdaAñoBase!$G30+ProyDda!B$25*DdaAñoBase!$H30+ProyDda!B$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F30+ProyDda!C$24*DdaAñoBase!$G30+ProyDda!C$25*DdaAñoBase!$H30+ProyDda!C$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F30+ProyDda!D$24*DdaAñoBase!$G30+ProyDda!D$25*DdaAñoBase!$H30+ProyDda!D$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F30+ProyDda!E$24*DdaAñoBase!$G30+ProyDda!E$25*DdaAñoBase!$H30+ProyDda!E$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F30+ProyDda!F$24*DdaAñoBase!$G30+ProyDda!F$25*DdaAñoBase!$H30+ProyDda!F$26*DdaAñoBase!$I30)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F30+ProyDda!G$24*DdaAñoBase!$G30+ProyDda!G$25*DdaAñoBase!$H30+ProyDda!G$26*DdaAñoBase!$I30)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I30*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I30*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A31","v":"MTD_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F31+ProyDda!B$24*DdaAñoBase!$G31+ProyDda!B$25*DdaAñoBase!$H31+ProyDda!B$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F31+ProyDda!C$24*DdaAñoBase!$G31+ProyDda!C$25*DdaAñoBase!$H31+ProyDda!C$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F31+ProyDda!D$24*DdaAñoBase!$G31+ProyDda!D$25*DdaAñoBase!$H31+ProyDda!D$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F31+ProyDda!E$24*DdaAñoBase!$G31+ProyDda!E$25*DdaAñoBase!$H31+ProyDda!E$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F31+ProyDda!F$24*DdaAñoBase!$G31+ProyDda!F$25*DdaAñoBase!$H31+ProyDda!F$26*DdaAñoBase!$I31)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F31+ProyDda!G$24*DdaAñoBase!$G31+ProyDda!G$25*DdaAñoBase!$H31+ProyDda!G$26*DdaAñoBase!$I31)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I31*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I31*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A32","v":"MTD_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F32+ProyDda!B$24*DdaAñoBase!$G32+ProyDda!B$25*DdaAñoBase!$H32+ProyDda!B$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F32+ProyDda!C$24*DdaAñoBase!$G32+ProyDda!C$25*DdaAñoBase!$H32+ProyDda!C$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F32+ProyDda!D$24*DdaAñoBase!$G32+ProyDda!D$25*DdaAñoBase!$H32+ProyDda!D$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F32+ProyDda!E$24*DdaAñoBase!$G32+ProyDda!E$25*DdaAñoBase!$H32+ProyDda!E$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F32+ProyDda!F$24*DdaAñoBase!$G32+ProyDda!F$25*DdaAñoBase!$H32+ProyDda!F$26*DdaAñoBase!$I32)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F32+ProyDda!G$24*DdaAñoBase!$G32+ProyDda!G$25*DdaAñoBase!$H32+ProyDda!G$26*DdaAñoBase!$I32)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I32*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I32*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A33","v":"MTD_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F33+ProyDda!B$24*DdaAñoBase!$G33+ProyDda!B$25*DdaAñoBase!$H33+ProyDda!B$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F33+ProyDda!C$24*DdaAñoBase!$G33+ProyDda!C$25*DdaAñoBase!$H33+ProyDda!C$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F33+ProyDda!D$24*DdaAñoBase!$G33+ProyDda!D$25*DdaAñoBase!$H33+ProyDda!D$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F33+ProyDda!E$24*DdaAñoBase!$G33+ProyDda!E$25*DdaAñoBase!$H33+ProyDda!E$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F33+ProyDda!F$24*DdaAñoBase!$G33+ProyDda!F$25*DdaAñoBase!$H33+ProyDda!F$26*DdaAñoBase!$I33)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F33+ProyDda!G$24*DdaAñoBase!$G33+ProyDda!G$25*DdaAñoBase!$H33+ProyDda!G$26*DdaAñoBase!$I33)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I33*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I33*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A34","v":"MTD_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F34+ProyDda!B$24*DdaAñoBase!$G34+ProyDda!B$25*DdaAñoBase!$H34+ProyDda!B$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F34+ProyDda!C$24*DdaAñoBase!$G34+ProyDda!C$25*DdaAñoBase!$H34+ProyDda!C$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F34+ProyDda!D$24*DdaAñoBase!$G34+ProyDda!D$25*DdaAñoBase!$H34+ProyDda!D$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F34+ProyDda!E$24*DdaAñoBase!$G34+ProyDda!E$25*DdaAñoBase!$H34+ProyDda!E$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F34+ProyDda!F$24*DdaAñoBase!$G34+ProyDda!F$25*DdaAñoBase!$H34+ProyDda!F$26*DdaAñoBase!$I34)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F34+ProyDda!G$24*DdaAñoBase!$G34+ProyDda!G$25*DdaAñoBase!$H34+ProyDda!G$26*DdaAñoBase!$I34)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I34*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I34*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A35","v":"MTD_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F35+ProyDda!B$24*DdaAñoBase!$G35+ProyDda!B$25*DdaAñoBase!$H35+ProyDda!B$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F35+ProyDda!C$24*DdaAñoBase!$G35+ProyDda!C$25*DdaAñoBase!$H35+ProyDda!C$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F35+ProyDda!D$24*DdaAñoBase!$G35+ProyDda!D$25*DdaAñoBase!$H35+ProyDda!D$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F35+ProyDda!E$24*DdaAñoBase!$G35+ProyDda!E$25*DdaAñoBase!$H35+ProyDda!E$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F35+ProyDda!F$24*DdaAñoBase!$G35+ProyDda!F$25*DdaAñoBase!$H35+ProyDda!F$26*DdaAñoBase!$I35)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F35+ProyDda!G$24*DdaAñoBase!$G35+ProyDda!G$25*DdaAñoBase!$H35+ProyDda!G$26*DdaAñoBase!$I35)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I35*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I35*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A36","v":"MTD_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F36+ProyDda!B$24*DdaAñoBase!$G36+ProyDda!B$25*DdaAñoBase!$H36+ProyDda!B$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F36+ProyDda!C$24*DdaAñoBase!$G36+ProyDda!C$25*DdaAñoBase!$H36+ProyDda!C$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F36+ProyDda!D$24*DdaAñoBase!$G36+ProyDda!D$25*DdaAñoBase!$H36+ProyDda!D$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F36+ProyDda!E$24*DdaAñoBase!$G36+ProyDda!E$25*DdaAñoBase!$H36+ProyDda!E$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F36+ProyDda!F$24*DdaAñoBase!$G36+ProyDda!F$25*DdaAñoBase!$H36+ProyDda!F$26*DdaAñoBase!$I36)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F36+ProyDda!G$24*DdaAñoBase!$G36+ProyDda!G$25*DdaAñoBase!$H36+ProyDda!G$26*DdaAñoBase!$I36)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I36*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I36*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A37","v":"MTD_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F37+ProyDda!B$24*DdaAñoBase!$G37+ProyDda!B$25*DdaAñoBase!$H37+ProyDda!B$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F37+ProyDda!C$24*DdaAñoBase!$G37+ProyDda!C$25*DdaAñoBase!$H37+ProyDda!C$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F37+ProyDda!D$24*DdaAñoBase!$G37+ProyDda!D$25*DdaAñoBase!$H37+ProyDda!D$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F37+ProyDda!E$24*DdaAñoBase!$G37+ProyDda!E$25*DdaAñoBase!$H37+ProyDda!E$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F37+ProyDda!F$24*DdaAñoBase!$G37+ProyDda!F$25*DdaAñoBase!$H37+ProyDda!F$26*DdaAñoBase!$I37)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F37+ProyDda!G$24*DdaAñoBase!$G37+ProyDda!G$25*DdaAñoBase!$H37+ProyDda!G$26*DdaAñoBase!$I37)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I37*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I37*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F38+ProyDda!B$24*DdaAñoBase!$G38+ProyDda!B$25*DdaAñoBase!$H38+ProyDda!B$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F38+ProyDda!C$24*DdaAñoBase!$G38+ProyDda!C$25*DdaAñoBase!$H38+ProyDda!C$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F38+ProyDda!D$24*DdaAñoBase!$G38+ProyDda!D$25*DdaAñoBase!$H38+ProyDda!D$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F38+ProyDda!E$24*DdaAñoBase!$G38+ProyDda!E$25*DdaAñoBase!$H38+ProyDda!E$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F38+ProyDda!F$24*DdaAñoBase!$G38+ProyDda!F$25*DdaAñoBase!$H38+ProyDda!F$26*DdaAñoBase!$I38)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F38+ProyDda!G$24*DdaAñoBase!$G38+ProyDda!G$25*DdaAñoBase!$H38+ProyDda!G$26*DdaAñoBase!$I38)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I38*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I38*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F39+ProyDda!B$24*DdaAñoBase!$G39+ProyDda!B$25*DdaAñoBase!$H39+ProyDda!B$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F39+ProyDda!C$24*DdaAñoBase!$G39+ProyDda!C$25*DdaAñoBase!$H39+ProyDda!C$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F39+ProyDda!D$24*DdaAñoBase!$G39+ProyDda!D$25*DdaAñoBase!$H39+ProyDda!D$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F39+ProyDda!E$24*DdaAñoBase!$G39+ProyDda!E$25*DdaAñoBase!$H39+ProyDda!E$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F39+ProyDda!F$24*DdaAñoBase!$G39+ProyDda!F$25*DdaAñoBase!$H39+ProyDda!F$26*DdaAñoBase!$I39)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F39+ProyDda!G$24*DdaAñoBase!$G39+ProyDda!G$25*DdaAñoBase!$H39+ProyDda!G$26*DdaAñoBase!$I39)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I39*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I39*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F40+ProyDda!B$24*DdaAñoBase!$G40+ProyDda!B$25*DdaAñoBase!$H40+ProyDda!B$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F40+ProyDda!C$24*DdaAñoBase!$G40+ProyDda!C$25*DdaAñoBase!$H40+ProyDda!C$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F40+ProyDda!D$24*DdaAñoBase!$G40+ProyDda!D$25*DdaAñoBase!$H40+ProyDda!D$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F40+ProyDda!E$24*DdaAñoBase!$G40+ProyDda!E$25*DdaAñoBase!$H40+ProyDda!E$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F40+ProyDda!F$24*DdaAñoBase!$G40+ProyDda!F$25*DdaAñoBase!$H40+ProyDda!F$26*DdaAñoBase!$I40)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F40+ProyDda!G$24*DdaAñoBase!$G40+ProyDda!G$25*DdaAñoBase!$H40+ProyDda!G$26*DdaAñoBase!$I40)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I40*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I40*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A41","v":"MTD_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F41+ProyDda!B$24*DdaAñoBase!$G41+ProyDda!B$25*DdaAñoBase!$H41+ProyDda!B$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F41+ProyDda!C$24*DdaAñoBase!$G41+ProyDda!C$25*DdaAñoBase!$H41+ProyDda!C$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F41+ProyDda!D$24*DdaAñoBase!$G41+ProyDda!D$25*DdaAñoBase!$H41+ProyDda!D$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F41+ProyDda!E$24*DdaAñoBase!$G41+ProyDda!E$25*DdaAñoBase!$H41+ProyDda!E$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F41+ProyDda!F$24*DdaAñoBase!$G41+ProyDda!F$25*DdaAñoBase!$H41+ProyDda!F$26*DdaAñoBase!$I41)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F41+ProyDda!G$24*DdaAñoBase!$G41+ProyDda!G$25*DdaAñoBase!$H41+ProyDda!G$26*DdaAñoBase!$I41)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I41*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I41*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A42","v":"MTD_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F42+ProyDda!B$24*DdaAñoBase!$G42+ProyDda!B$25*DdaAñoBase!$H42+ProyDda!B$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F42+ProyDda!C$24*DdaAñoBase!$G42+ProyDda!C$25*DdaAñoBase!$H42+ProyDda!C$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F42+ProyDda!D$24*DdaAñoBase!$G42+ProyDda!D$25*DdaAñoBase!$H42+ProyDda!D$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F42+ProyDda!E$24*DdaAñoBase!$G42+ProyDda!E$25*DdaAñoBase!$H42+ProyDda!E$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F42+ProyDda!F$24*DdaAñoBase!$G42+ProyDda!F$25*DdaAñoBase!$H42+ProyDda!F$26*DdaAñoBase!$I42)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F42+ProyDda!G$24*DdaAñoBase!$G42+ProyDda!G$25*DdaAñoBase!$H42+ProyDda!G$26*DdaAñoBase!$I42)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I42*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I42*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A43","v":"MTD_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F43+ProyDda!B$24*DdaAñoBase!$G43+ProyDda!B$25*DdaAñoBase!$H43+ProyDda!B$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F43+ProyDda!C$24*DdaAñoBase!$G43+ProyDda!C$25*DdaAñoBase!$H43+ProyDda!C$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F43+ProyDda!D$24*DdaAñoBase!$G43+ProyDda!D$25*DdaAñoBase!$H43+ProyDda!D$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F43+ProyDda!E$24*DdaAñoBase!$G43+ProyDda!E$25*DdaAñoBase!$H43+ProyDda!E$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F43+ProyDda!F$24*DdaAñoBase!$G43+ProyDda!F$25*DdaAñoBase!$H43+ProyDda!F$26*DdaAñoBase!$I43)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F43+ProyDda!G$24*DdaAñoBase!$G43+ProyDda!G$25*DdaAñoBase!$H43+ProyDda!G$26*DdaAñoBase!$I43)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I43*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I43*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A44","v":"MTD_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F44+ProyDda!B$24*DdaAñoBase!$G44+ProyDda!B$25*DdaAñoBase!$H44+ProyDda!B$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F44+ProyDda!C$24*DdaAñoBase!$G44+ProyDda!C$25*DdaAñoBase!$H44+ProyDda!C$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F44+ProyDda!D$24*DdaAñoBase!$G44+ProyDda!D$25*DdaAñoBase!$H44+ProyDda!D$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F44+ProyDda!E$24*DdaAñoBase!$G44+ProyDda!E$25*DdaAñoBase!$H44+ProyDda!E$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F44+ProyDda!F$24*DdaAñoBase!$G44+ProyDda!F$25*DdaAñoBase!$H44+ProyDda!F$26*DdaAñoBase!$I44)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F44+ProyDda!G$24*DdaAñoBase!$G44+ProyDda!G$25*DdaAñoBase!$H44+ProyDda!G$26*DdaAñoBase!$I44)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I44*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I44*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A45","v":"MTD_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F45+ProyDda!B$24*DdaAñoBase!$G45+ProyDda!B$25*DdaAñoBase!$H45+ProyDda!B$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F45+ProyDda!C$24*DdaAñoBase!$G45+ProyDda!C$25*DdaAñoBase!$H45+ProyDda!C$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F45+ProyDda!D$24*DdaAñoBase!$G45+ProyDda!D$25*DdaAñoBase!$H45+ProyDda!D$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F45+ProyDda!E$24*DdaAñoBase!$G45+ProyDda!E$25*DdaAñoBase!$H45+ProyDda!E$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F45+ProyDda!F$24*DdaAñoBase!$G45+ProyDda!F$25*DdaAñoBase!$H45+ProyDda!F$26*DdaAñoBase!$I45)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F45+ProyDda!G$24*DdaAñoBase!$G45+ProyDda!G$25*DdaAñoBase!$H45+ProyDda!G$26*DdaAñoBase!$I45)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I45*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I45*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A46","v":"MTD_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F46+ProyDda!B$24*DdaAñoBase!$G46+ProyDda!B$25*DdaAñoBase!$H46+ProyDda!B$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F46+ProyDda!C$24*DdaAñoBase!$G46+ProyDda!C$25*DdaAñoBase!$H46+ProyDda!C$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F46+ProyDda!D$24*DdaAñoBase!$G46+ProyDda!D$25*DdaAñoBase!$H46+ProyDda!D$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F46+ProyDda!E$24*DdaAñoBase!$G46+ProyDda!E$25*DdaAñoBase!$H46+ProyDda!E$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F46+ProyDda!F$24*DdaAñoBase!$G46+ProyDda!F$25*DdaAñoBase!$H46+ProyDda!F$26*DdaAñoBase!$I46)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F46+ProyDda!G$24*DdaAñoBase!$G46+ProyDda!G$25*DdaAñoBase!$H46+ProyDda!G$26*DdaAñoBase!$I46)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I46*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I46*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A47","v":"MTD_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F47+ProyDda!B$24*DdaAñoBase!$G47+ProyDda!B$25*DdaAñoBase!$H47+ProyDda!B$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F47+ProyDda!C$24*DdaAñoBase!$G47+ProyDda!C$25*DdaAñoBase!$H47+ProyDda!C$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F47+ProyDda!D$24*DdaAñoBase!$G47+ProyDda!D$25*DdaAñoBase!$H47+ProyDda!D$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F47+ProyDda!E$24*DdaAñoBase!$G47+ProyDda!E$25*DdaAñoBase!$H47+ProyDda!E$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F47+ProyDda!F$24*DdaAñoBase!$G47+ProyDda!F$25*DdaAñoBase!$H47+ProyDda!F$26*DdaAñoBase!$I47)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F47+ProyDda!G$24*DdaAñoBase!$G47+ProyDda!G$25*DdaAñoBase!$H47+ProyDda!G$26*DdaAñoBase!$I47)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I47*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I47*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A48","v":"MTD_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F48+ProyDda!B$24*DdaAñoBase!$G48+ProyDda!B$25*DdaAñoBase!$H48+ProyDda!B$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F48+ProyDda!C$24*DdaAñoBase!$G48+ProyDda!C$25*DdaAñoBase!$H48+ProyDda!C$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F48+ProyDda!D$24*DdaAñoBase!$G48+ProyDda!D$25*DdaAñoBase!$H48+ProyDda!D$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F48+ProyDda!E$24*DdaAñoBase!$G48+ProyDda!E$25*DdaAñoBase!$H48+ProyDda!E$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F48+ProyDda!F$24*DdaAñoBase!$G48+ProyDda!F$25*DdaAñoBase!$H48+ProyDda!F$26*DdaAñoBase!$I48)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F48+ProyDda!G$24*DdaAñoBase!$G48+ProyDda!G$25*DdaAñoBase!$H48+ProyDda!G$26*DdaAñoBase!$I48)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I48*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I48*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F49+ProyDda!B$24*DdaAñoBase!$G49+ProyDda!B$25*DdaAñoBase!$H49+ProyDda!B$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F49+ProyDda!C$24*DdaAñoBase!$G49+ProyDda!C$25*DdaAñoBase!$H49+ProyDda!C$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F49+ProyDda!D$24*DdaAñoBase!$G49+ProyDda!D$25*DdaAñoBase!$H49+ProyDda!D$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F49+ProyDda!E$24*DdaAñoBase!$G49+ProyDda!E$25*DdaAñoBase!$H49+ProyDda!E$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F49+ProyDda!F$24*DdaAñoBase!$G49+ProyDda!F$25*DdaAñoBase!$H49+ProyDda!F$26*DdaAñoBase!$I49)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F49+ProyDda!G$24*DdaAñoBase!$G49+ProyDda!G$25*DdaAñoBase!$H49+ProyDda!G$26*DdaAñoBase!$I49)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I49*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I49*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F50+ProyDda!B$24*DdaAñoBase!$G50+ProyDda!B$25*DdaAñoBase!$H50+ProyDda!B$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F50+ProyDda!C$24*DdaAñoBase!$G50+ProyDda!C$25*DdaAñoBase!$H50+ProyDda!C$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F50+ProyDda!D$24*DdaAñoBase!$G50+ProyDda!D$25*DdaAñoBase!$H50+ProyDda!D$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F50+ProyDda!E$24*DdaAñoBase!$G50+ProyDda!E$25*DdaAñoBase!$H50+ProyDda!E$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F50+ProyDda!F$24*DdaAñoBase!$G50+ProyDda!F$25*DdaAñoBase!$H50+ProyDda!F$26*DdaAñoBase!$I50)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F50+ProyDda!G$24*DdaAñoBase!$G50+ProyDda!G$25*DdaAñoBase!$H50+ProyDda!G$26*DdaAñoBase!$I50)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I50*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I50*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F51+ProyDda!B$24*DdaAñoBase!$G51+ProyDda!B$25*DdaAñoBase!$H51+ProyDda!B$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F51+ProyDda!C$24*DdaAñoBase!$G51+ProyDda!C$25*DdaAñoBase!$H51+ProyDda!C$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F51+ProyDda!D$24*DdaAñoBase!$G51+ProyDda!D$25*DdaAñoBase!$H51+ProyDda!D$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F51+ProyDda!E$24*DdaAñoBase!$G51+ProyDda!E$25*DdaAñoBase!$H51+ProyDda!E$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F51+ProyDda!F$24*DdaAñoBase!$G51+ProyDda!F$25*DdaAñoBase!$H51+ProyDda!F$26*DdaAñoBase!$I51)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F51+ProyDda!G$24*DdaAñoBase!$G51+ProyDda!G$25*DdaAñoBase!$H51+ProyDda!G$26*DdaAñoBase!$I51)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I51*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I51*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A52","v":"MTD_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F52+ProyDda!B$24*DdaAñoBase!$G52+ProyDda!B$25*DdaAñoBase!$H52+ProyDda!B$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F52+ProyDda!C$24*DdaAñoBase!$G52+ProyDda!C$25*DdaAñoBase!$H52+ProyDda!C$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F52+ProyDda!D$24*DdaAñoBase!$G52+ProyDda!D$25*DdaAñoBase!$H52+ProyDda!D$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F52+ProyDda!E$24*DdaAñoBase!$G52+ProyDda!E$25*DdaAñoBase!$H52+ProyDda!E$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F52+ProyDda!F$24*DdaAñoBase!$G52+ProyDda!F$25*DdaAñoBase!$H52+ProyDda!F$26*DdaAñoBase!$I52)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F52+ProyDda!G$24*DdaAñoBase!$G52+ProyDda!G$25*DdaAñoBase!$H52+ProyDda!G$26*DdaAñoBase!$I52)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I52*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I52*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A53","v":"MTD_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F53+ProyDda!B$24*DdaAñoBase!$G53+ProyDda!B$25*DdaAñoBase!$H53+ProyDda!B$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F53+ProyDda!C$24*DdaAñoBase!$G53+ProyDda!C$25*DdaAñoBase!$H53+ProyDda!C$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F53+ProyDda!D$24*DdaAñoBase!$G53+ProyDda!D$25*DdaAñoBase!$H53+ProyDda!D$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F53+ProyDda!E$24*DdaAñoBase!$G53+ProyDda!E$25*DdaAñoBase!$H53+ProyDda!E$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F53+ProyDda!F$24*DdaAñoBase!$G53+ProyDda!F$25*DdaAñoBase!$H53+ProyDda!F$26*DdaAñoBase!$I53)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F53+ProyDda!G$24*DdaAñoBase!$G53+ProyDda!G$25*DdaAñoBase!$H53+ProyDda!G$26*DdaAñoBase!$I53)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I53*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I53*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A54","v":"MTD_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F54+ProyDda!B$24*DdaAñoBase!$G54+ProyDda!B$25*DdaAñoBase!$H54+ProyDda!B$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F54+ProyDda!C$24*DdaAñoBase!$G54+ProyDda!C$25*DdaAñoBase!$H54+ProyDda!C$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F54+ProyDda!D$24*DdaAñoBase!$G54+ProyDda!D$25*DdaAñoBase!$H54+ProyDda!D$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F54+ProyDda!E$24*DdaAñoBase!$G54+ProyDda!E$25*DdaAñoBase!$H54+ProyDda!E$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F54+ProyDda!F$24*DdaAñoBase!$G54+ProyDda!F$25*DdaAñoBase!$H54+ProyDda!F$26*DdaAñoBase!$I54)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F54+ProyDda!G$24*DdaAñoBase!$G54+ProyDda!G$25*DdaAñoBase!$H54+ProyDda!G$26*DdaAñoBase!$I54)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I54*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I54*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A55","v":"MTD_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F55+ProyDda!B$24*DdaAñoBase!$G55+ProyDda!B$25*DdaAñoBase!$H55+ProyDda!B$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F55+ProyDda!C$24*DdaAñoBase!$G55+ProyDda!C$25*DdaAñoBase!$H55+ProyDda!C$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F55+ProyDda!D$24*DdaAñoBase!$G55+ProyDda!D$25*DdaAñoBase!$H55+ProyDda!D$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F55+ProyDda!E$24*DdaAñoBase!$G55+ProyDda!E$25*DdaAñoBase!$H55+ProyDda!E$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F55+ProyDda!F$24*DdaAñoBase!$G55+ProyDda!F$25*DdaAñoBase!$H55+ProyDda!F$26*DdaAñoBase!$I55)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F55+ProyDda!G$24*DdaAñoBase!$G55+ProyDda!G$25*DdaAñoBase!$H55+ProyDda!G$26*DdaAñoBase!$I55)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I55*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I55*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A56","v":"MTD_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F56+ProyDda!B$24*DdaAñoBase!$G56+ProyDda!B$25*DdaAñoBase!$H56+ProyDda!B$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F56+ProyDda!C$24*DdaAñoBase!$G56+ProyDda!C$25*DdaAñoBase!$H56+ProyDda!C$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F56+ProyDda!D$24*DdaAñoBase!$G56+ProyDda!D$25*DdaAñoBase!$H56+ProyDda!D$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F56+ProyDda!E$24*DdaAñoBase!$G56+ProyDda!E$25*DdaAñoBase!$H56+ProyDda!E$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F56+ProyDda!F$24*DdaAñoBase!$G56+ProyDda!F$25*DdaAñoBase!$H56+ProyDda!F$26*DdaAñoBase!$I56)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F56+ProyDda!G$24*DdaAñoBase!$G56+ProyDda!G$25*DdaAñoBase!$H56+ProyDda!G$26*DdaAñoBase!$I56)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I56*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I56*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A57","v":"MTD_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F57+ProyDda!B$24*DdaAñoBase!$G57+ProyDda!B$25*DdaAñoBase!$H57+ProyDda!B$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F57+ProyDda!C$24*DdaAñoBase!$G57+ProyDda!C$25*DdaAñoBase!$H57+ProyDda!C$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F57+ProyDda!D$24*DdaAñoBase!$G57+ProyDda!D$25*DdaAñoBase!$H57+ProyDda!D$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F57+ProyDda!E$24*DdaAñoBase!$G57+ProyDda!E$25*DdaAñoBase!$H57+ProyDda!E$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F57+ProyDda!F$24*DdaAñoBase!$G57+ProyDda!F$25*DdaAñoBase!$H57+ProyDda!F$26*DdaAñoBase!$I57)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F57+ProyDda!G$24*DdaAñoBase!$G57+ProyDda!G$25*DdaAñoBase!$H57+ProyDda!G$26*DdaAñoBase!$I57)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I57*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I57*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A58","v":"MTD_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F58+ProyDda!B$24*DdaAñoBase!$G58+ProyDda!B$25*DdaAñoBase!$H58+ProyDda!B$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F58+ProyDda!C$24*DdaAñoBase!$G58+ProyDda!C$25*DdaAñoBase!$H58+ProyDda!C$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F58+ProyDda!D$24*DdaAñoBase!$G58+ProyDda!D$25*DdaAñoBase!$H58+ProyDda!D$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F58+ProyDda!E$24*DdaAñoBase!$G58+ProyDda!E$25*DdaAñoBase!$H58+ProyDda!E$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F58+ProyDda!F$24*DdaAñoBase!$G58+ProyDda!F$25*DdaAñoBase!$H58+ProyDda!F$26*DdaAñoBase!$I58)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F58+ProyDda!G$24*DdaAñoBase!$G58+ProyDda!G$25*DdaAñoBase!$H58+ProyDda!G$26*DdaAñoBase!$I58)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I58*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I58*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A59","v":"MTD_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F59+ProyDda!B$24*DdaAñoBase!$G59+ProyDda!B$25*DdaAñoBase!$H59+ProyDda!B$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F59+ProyDda!C$24*DdaAñoBase!$G59+ProyDda!C$25*DdaAñoBase!$H59+ProyDda!C$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F59+ProyDda!D$24*DdaAñoBase!$G59+ProyDda!D$25*DdaAñoBase!$H59+ProyDda!D$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F59+ProyDda!E$24*DdaAñoBase!$G59+ProyDda!E$25*DdaAñoBase!$H59+ProyDda!E$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F59+ProyDda!F$24*DdaAñoBase!$G59+ProyDda!F$25*DdaAñoBase!$H59+ProyDda!F$26*DdaAñoBase!$I59)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F59+ProyDda!G$24*DdaAñoBase!$G59+ProyDda!G$25*DdaAñoBase!$H59+ProyDda!G$26*DdaAñoBase!$I59)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I59*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I59*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F60+ProyDda!B$24*DdaAñoBase!$G60+ProyDda!B$25*DdaAñoBase!$H60+ProyDda!B$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F60+ProyDda!C$24*DdaAñoBase!$G60+ProyDda!C$25*DdaAñoBase!$H60+ProyDda!C$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F60+ProyDda!D$24*DdaAñoBase!$G60+ProyDda!D$25*DdaAñoBase!$H60+ProyDda!D$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F60+ProyDda!E$24*DdaAñoBase!$G60+ProyDda!E$25*DdaAñoBase!$H60+ProyDda!E$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F60+ProyDda!F$24*DdaAñoBase!$G60+ProyDda!F$25*DdaAñoBase!$H60+ProyDda!F$26*DdaAñoBase!$I60)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F60+ProyDda!G$24*DdaAñoBase!$G60+ProyDda!G$25*DdaAñoBase!$H60+ProyDda!G$26*DdaAñoBase!$I60)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I60*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I60*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F61+ProyDda!B$24*DdaAñoBase!$G61+ProyDda!B$25*DdaAñoBase!$H61+ProyDda!B$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F61+ProyDda!C$24*DdaAñoBase!$G61+ProyDda!C$25*DdaAñoBase!$H61+ProyDda!C$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F61+ProyDda!D$24*DdaAñoBase!$G61+ProyDda!D$25*DdaAñoBase!$H61+ProyDda!D$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F61+ProyDda!E$24*DdaAñoBase!$G61+ProyDda!E$25*DdaAñoBase!$H61+ProyDda!E$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F61+ProyDda!F$24*DdaAñoBase!$G61+ProyDda!F$25*DdaAñoBase!$H61+ProyDda!F$26*DdaAñoBase!$I61)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F61+ProyDda!G$24*DdaAñoBase!$G61+ProyDda!G$25*DdaAñoBase!$H61+ProyDda!G$26*DdaAñoBase!$I61)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I61*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I61*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F62+ProyDda!B$24*DdaAñoBase!$G62+ProyDda!B$25*DdaAñoBase!$H62+ProyDda!B$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F62+ProyDda!C$24*DdaAñoBase!$G62+ProyDda!C$25*DdaAñoBase!$H62+ProyDda!C$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F62+ProyDda!D$24*DdaAñoBase!$G62+ProyDda!D$25*DdaAñoBase!$H62+ProyDda!D$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F62+ProyDda!E$24*DdaAñoBase!$G62+ProyDda!E$25*DdaAñoBase!$H62+ProyDda!E$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F62+ProyDda!F$24*DdaAñoBase!$G62+ProyDda!F$25*DdaAñoBase!$H62+ProyDda!F$26*DdaAñoBase!$I62)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F62+ProyDda!G$24*DdaAñoBase!$G62+ProyDda!G$25*DdaAñoBase!$H62+ProyDda!G$26*DdaAñoBase!$I62)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I62*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I62*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A63","v":"MTD_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F63+ProyDda!B$24*DdaAñoBase!$G63+ProyDda!B$25*DdaAñoBase!$H63+ProyDda!B$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F63+ProyDda!C$24*DdaAñoBase!$G63+ProyDda!C$25*DdaAñoBase!$H63+ProyDda!C$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F63+ProyDda!D$24*DdaAñoBase!$G63+ProyDda!D$25*DdaAñoBase!$H63+ProyDda!D$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F63+ProyDda!E$24*DdaAñoBase!$G63+ProyDda!E$25*DdaAñoBase!$H63+ProyDda!E$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F63+ProyDda!F$24*DdaAñoBase!$G63+ProyDda!F$25*DdaAñoBase!$H63+ProyDda!F$26*DdaAñoBase!$I63)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F63+ProyDda!G$24*DdaAñoBase!$G63+ProyDda!G$25*DdaAñoBase!$H63+ProyDda!G$26*DdaAñoBase!$I63)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I63*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I63*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A64","v":"MTD_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F64+ProyDda!B$24*DdaAñoBase!$G64+ProyDda!B$25*DdaAñoBase!$H64+ProyDda!B$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F64+ProyDda!C$24*DdaAñoBase!$G64+ProyDda!C$25*DdaAñoBase!$H64+ProyDda!C$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F64+ProyDda!D$24*DdaAñoBase!$G64+ProyDda!D$25*DdaAñoBase!$H64+ProyDda!D$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F64+ProyDda!E$24*DdaAñoBase!$G64+ProyDda!E$25*DdaAñoBase!$H64+ProyDda!E$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F64+ProyDda!F$24*DdaAñoBase!$G64+ProyDda!F$25*DdaAñoBase!$H64+ProyDda!F$26*DdaAñoBase!$I64)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F64+ProyDda!G$24*DdaAñoBase!$G64+ProyDda!G$25*DdaAñoBase!$H64+ProyDda!G$26*DdaAñoBase!$I64)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I64*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I64*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A65","v":"MTD_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F65+ProyDda!B$24*DdaAñoBase!$G65+ProyDda!B$25*DdaAñoBase!$H65+ProyDda!B$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F65+ProyDda!C$24*DdaAñoBase!$G65+ProyDda!C$25*DdaAñoBase!$H65+ProyDda!C$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F65+ProyDda!D$24*DdaAñoBase!$G65+ProyDda!D$25*DdaAñoBase!$H65+ProyDda!D$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F65+ProyDda!E$24*DdaAñoBase!$G65+ProyDda!E$25*DdaAñoBase!$H65+ProyDda!E$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F65+ProyDda!F$24*DdaAñoBase!$G65+ProyDda!F$25*DdaAñoBase!$H65+ProyDda!F$26*DdaAñoBase!$I65)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F65+ProyDda!G$24*DdaAñoBase!$G65+ProyDda!G$25*DdaAñoBase!$H65+ProyDda!G$26*DdaAñoBase!$I65)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I65*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I65*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A66","v":"MTD_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F66+ProyDda!B$24*DdaAñoBase!$G66+ProyDda!B$25*DdaAñoBase!$H66+ProyDda!B$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F66+ProyDda!C$24*DdaAñoBase!$G66+ProyDda!C$25*DdaAñoBase!$H66+ProyDda!C$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F66+ProyDda!D$24*DdaAñoBase!$G66+ProyDda!D$25*DdaAñoBase!$H66+ProyDda!D$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F66+ProyDda!E$24*DdaAñoBase!$G66+ProyDda!E$25*DdaAñoBase!$H66+ProyDda!E$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F66+ProyDda!F$24*DdaAñoBase!$G66+ProyDda!F$25*DdaAñoBase!$H66+ProyDda!F$26*DdaAñoBase!$I66)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F66+ProyDda!G$24*DdaAñoBase!$G66+ProyDda!G$25*DdaAñoBase!$H66+ProyDda!G$26*DdaAñoBase!$I66)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I66*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I66*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A67","v":"MTD_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F67+ProyDda!B$24*DdaAñoBase!$G67+ProyDda!B$25*DdaAñoBase!$H67+ProyDda!B$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F67+ProyDda!C$24*DdaAñoBase!$G67+ProyDda!C$25*DdaAñoBase!$H67+ProyDda!C$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F67+ProyDda!D$24*DdaAñoBase!$G67+ProyDda!D$25*DdaAñoBase!$H67+ProyDda!D$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F67+ProyDda!E$24*DdaAñoBase!$G67+ProyDda!E$25*DdaAñoBase!$H67+ProyDda!E$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F67+ProyDda!F$24*DdaAñoBase!$G67+ProyDda!F$25*DdaAñoBase!$H67+ProyDda!F$26*DdaAñoBase!$I67)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F67+ProyDda!G$24*DdaAñoBase!$G67+ProyDda!G$25*DdaAñoBase!$H67+ProyDda!G$26*DdaAñoBase!$I67)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I67*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I67*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A68","v":"MTD_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F68+ProyDda!B$24*DdaAñoBase!$G68+ProyDda!B$25*DdaAñoBase!$H68+ProyDda!B$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F68+ProyDda!C$24*DdaAñoBase!$G68+ProyDda!C$25*DdaAñoBase!$H68+ProyDda!C$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F68+ProyDda!D$24*DdaAñoBase!$G68+ProyDda!D$25*DdaAñoBase!$H68+ProyDda!D$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F68+ProyDda!E$24*DdaAñoBase!$G68+ProyDda!E$25*DdaAñoBase!$H68+ProyDda!E$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F68+ProyDda!F$24*DdaAñoBase!$G68+ProyDda!F$25*DdaAñoBase!$H68+ProyDda!F$26*DdaAñoBase!$I68)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F68+ProyDda!G$24*DdaAñoBase!$G68+ProyDda!G$25*DdaAñoBase!$H68+ProyDda!G$26*DdaAñoBase!$I68)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I68*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I68*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A69","v":"MTD_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F69+ProyDda!B$24*DdaAñoBase!$G69+ProyDda!B$25*DdaAñoBase!$H69+ProyDda!B$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F69+ProyDda!C$24*DdaAñoBase!$G69+ProyDda!C$25*DdaAñoBase!$H69+ProyDda!C$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F69+ProyDda!D$24*DdaAñoBase!$G69+ProyDda!D$25*DdaAñoBase!$H69+ProyDda!D$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F69+ProyDda!E$24*DdaAñoBase!$G69+ProyDda!E$25*DdaAñoBase!$H69+ProyDda!E$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F69+ProyDda!F$24*DdaAñoBase!$G69+ProyDda!F$25*DdaAñoBase!$H69+ProyDda!F$26*DdaAñoBase!$I69)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F69+ProyDda!G$24*DdaAñoBase!$G69+ProyDda!G$25*DdaAñoBase!$H69+ProyDda!G$26*DdaAñoBase!$I69)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I69*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I69*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A70","v":"MTD_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F70+ProyDda!B$24*DdaAñoBase!$G70+ProyDda!B$25*DdaAñoBase!$H70+ProyDda!B$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F70+ProyDda!C$24*DdaAñoBase!$G70+ProyDda!C$25*DdaAñoBase!$H70+ProyDda!C$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F70+ProyDda!D$24*DdaAñoBase!$G70+ProyDda!D$25*DdaAñoBase!$H70+ProyDda!D$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F70+ProyDda!E$24*DdaAñoBase!$G70+ProyDda!E$25*DdaAñoBase!$H70+ProyDda!E$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F70+ProyDda!F$24*DdaAñoBase!$G70+ProyDda!F$25*DdaAñoBase!$H70+ProyDda!F$26*DdaAñoBase!$I70)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F70+ProyDda!G$24*DdaAñoBase!$G70+ProyDda!G$25*DdaAñoBase!$H70+ProyDda!G$26*DdaAñoBase!$I70)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I70*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I70*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F71+ProyDda!B$24*DdaAñoBase!$G71+ProyDda!B$25*DdaAñoBase!$H71+ProyDda!B$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F71+ProyDda!C$24*DdaAñoBase!$G71+ProyDda!C$25*DdaAñoBase!$H71+ProyDda!C$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F71+ProyDda!D$24*DdaAñoBase!$G71+ProyDda!D$25*DdaAñoBase!$H71+ProyDda!D$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F71+ProyDda!E$24*DdaAñoBase!$G71+ProyDda!E$25*DdaAñoBase!$H71+ProyDda!E$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F71+ProyDda!F$24*DdaAñoBase!$G71+ProyDda!F$25*DdaAñoBase!$H71+ProyDda!F$26*DdaAñoBase!$I71)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F71+ProyDda!G$24*DdaAñoBase!$G71+ProyDda!G$25*DdaAñoBase!$H71+ProyDda!G$26*DdaAñoBase!$I71)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I71*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I71*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F72+ProyDda!B$24*DdaAñoBase!$G72+ProyDda!B$25*DdaAñoBase!$H72+ProyDda!B$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F72+ProyDda!C$24*DdaAñoBase!$G72+ProyDda!C$25*DdaAñoBase!$H72+ProyDda!C$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F72+ProyDda!D$24*DdaAñoBase!$G72+ProyDda!D$25*DdaAñoBase!$H72+ProyDda!D$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F72+ProyDda!E$24*DdaAñoBase!$G72+ProyDda!E$25*DdaAñoBase!$H72+ProyDda!E$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F72+ProyDda!F$24*DdaAñoBase!$G72+ProyDda!F$25*DdaAñoBase!$H72+ProyDda!F$26*DdaAñoBase!$I72)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F72+ProyDda!G$24*DdaAñoBase!$G72+ProyDda!G$25*DdaAñoBase!$H72+ProyDda!G$26*DdaAñoBase!$I72)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I72*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I72*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F73+ProyDda!B$24*DdaAñoBase!$G73+ProyDda!B$25*DdaAñoBase!$H73+ProyDda!B$26*DdaAñoBase!$I73)","v":676.00567929786484},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F73+ProyDda!C$24*DdaAñoBase!$G73+ProyDda!C$25*DdaAñoBase!$H73+ProyDda!C$26*DdaAñoBase!$I73)","v":674.08782629690529},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F73+ProyDda!D$24*DdaAñoBase!$G73+ProyDda!D$25*DdaAñoBase!$H73+ProyDda!D$26*DdaAñoBase!$I73)","v":700.31640676907898},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F73+ProyDda!E$24*DdaAñoBase!$G73+ProyDda!E$25*DdaAñoBase!$H73+ProyDda!E$26*DdaAñoBase!$I73)","v":718.27233088030334},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F73+ProyDda!F$24*DdaAñoBase!$G73+ProyDda!F$25*DdaAñoBase!$H73+ProyDda!F$26*DdaAñoBase!$I73)","v":737.63656518744619},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F73+ProyDda!G$24*DdaAñoBase!$G73+ProyDda!G$25*DdaAñoBase!$H73+ProyDda!G$26*DdaAñoBase!$I73)","v":758.08374352449448},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I73*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I73*ProyDda!G$26","v":0},null,674.08782629690529,700.31640676907898,718.27233088030334,737.63656518744619,758.08374352449448,{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$69:$I$69)","v":2386.8584219858353}]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F74+ProyDda!B$24*DdaAñoBase!$G74+ProyDda!B$25*DdaAñoBase!$H74+ProyDda!B$26*DdaAñoBase!$I74)","v":47.349614855023667},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F74+ProyDda!C$24*DdaAñoBase!$G74+ProyDda!C$25*DdaAñoBase!$H74+ProyDda!C$26*DdaAñoBase!$I74)","v":47.21528225438886},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F74+ProyDda!D$24*DdaAñoBase!$G74+ProyDda!D$25*DdaAñoBase!$H74+ProyDda!D$26*DdaAñoBase!$I74)","v":49.052416499830898},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F74+ProyDda!E$24*DdaAñoBase!$G74+ProyDda!E$25*DdaAñoBase!$H74+ProyDda!E$26*DdaAñoBase!$I74)","v":50.310107251653541},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F74+ProyDda!F$24*DdaAñoBase!$G74+ProyDda!F$25*DdaAñoBase!$H74+ProyDda!F$26*DdaAñoBase!$I74)","v":51.666440585062787},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F74+ProyDda!G$24*DdaAñoBase!$G74+ProyDda!G$25*DdaAñoBase!$H74+ProyDda!G$26*DdaAñoBase!$I74)","v":53.098626805948989},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I74*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I74*ProyDda!G$26","v":0},null,47.21528225438886,49.052416499830898,50.310107251653541,51.666440585062787,53.098626805948989,{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$69:$I$69)","v":167.18325075594646}]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F75+ProyDda!B$24*DdaAñoBase!$G75+ProyDda!B$25*DdaAñoBase!$H75+ProyDda!B$26*DdaAñoBase!$I75)","v":291.56594234905174},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F75+ProyDda!C$24*DdaAñoBase!$G75+ProyDda!C$25*DdaAñoBase!$H75+ProyDda!C$26*DdaAñoBase!$I75)","v":290.73875903589897},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F75+ProyDda!D$24*DdaAñoBase!$G75+ProyDda!D$25*DdaAñoBase!$H75+ProyDda!D$26*DdaAñoBase!$I75)","v":302.0513278737676},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F75+ProyDda!E$24*DdaAñoBase!$G75+ProyDda!E$25*DdaAñoBase!$H75+ProyDda!E$26*DdaAñoBase!$I75)","v":309.79584259393226},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F75+ProyDda!F$24*DdaAñoBase!$G75+ProyDda!F$25*DdaAñoBase!$H75+ProyDda!F$26*DdaAñoBase!$I75)","v":318.14777127816183},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F75+ProyDda!G$24*DdaAñoBase!$G75+ProyDda!G$25*DdaAñoBase!$H75+ProyDda!G$26*DdaAñoBase!$I75)","v":326.96678124034548},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I75*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I75*ProyDda!G$26","v":0},null,{"$f":"+G78-M78-S78","v":290.73875903589897},{"$f":"+H78-N78-T78","v":302.0513278737676},{"$f":"+I78-O78-U78","v":309.79584259393226},{"$f":"+J78-P78-V78","v":318.14777127816183},{"$f":"+K78-Q78-W78","v":326.96678124034548},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$69:$I$69)","v":1029.4686071023796}]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F76+ProyDda!B$24*DdaAñoBase!$G76+ProyDda!B$25*DdaAñoBase!$H76+ProyDda!B$26*DdaAñoBase!$I76)","v":337.09012209378938},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F76+ProyDda!C$24*DdaAñoBase!$G76+ProyDda!C$25*DdaAñoBase!$H76+ProyDda!C$26*DdaAñoBase!$I76)","v":336.13378500661747},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F76+ProyDda!D$24*DdaAñoBase!$G76+ProyDda!D$25*DdaAñoBase!$H76+ProyDda!D$26*DdaAñoBase!$I76)","v":349.21266239548044},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F76+ProyDda!E$24*DdaAñoBase!$G76+ProyDda!E$25*DdaAñoBase!$H76+ProyDda!E$26*DdaAñoBase!$I76)","v":358.16638103471757},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F76+ProyDda!F$24*DdaAñoBase!$G76+ProyDda!F$25*DdaAñoBase!$H76+ProyDda!F$26*DdaAñoBase!$I76)","v":367.82235332422164},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F76+ProyDda!G$24*DdaAñoBase!$G76+ProyDda!G$25*DdaAñoBase!$H76+ProyDda!G$26*DdaAñoBase!$I76)","v":378.01833547820007},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I76*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I76*ProyDda!G$26","v":0},null,336.13378500661747,349.21266239548044,358.16638103471757,367.82235332422164,378.01833547820007,{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$69:$I$69)","v":1190.2065641275096}]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F77+ProyDda!B$24*DdaAñoBase!$G77+ProyDda!B$25*DdaAñoBase!$H77+ProyDda!B$26*DdaAñoBase!$I77)","v":213381.71911563375},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F77+ProyDda!C$24*DdaAñoBase!$G77+ProyDda!C$25*DdaAñoBase!$H77+ProyDda!C$26*DdaAñoBase!$I77)","v":212771.58973906082},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F77+ProyDda!D$24*DdaAñoBase!$G77+ProyDda!D$25*DdaAñoBase!$H77+ProyDda!D$26*DdaAñoBase!$I77)","v":221047.42482787691},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F77+ProyDda!E$24*DdaAñoBase!$G77+ProyDda!E$25*DdaAñoBase!$H77+ProyDda!E$26*DdaAñoBase!$I77)","v":226709.05629448724},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F77+ProyDda!F$24*DdaAñoBase!$G77+ProyDda!F$25*DdaAñoBase!$H77+ProyDda!F$26*DdaAñoBase!$I77)","v":232814.42271298365},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F77+ProyDda!G$24*DdaAñoBase!$G77+ProyDda!G$25*DdaAñoBase!$H77+ProyDda!G$26*DdaAñoBase!$I77)","v":239261.44219009357},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I77*ProyDda!C$26","v":148.51324804640146},{"$f":"+DdaAñoBase!$I77*ProyDda!D$26","v":152.3507051714015},{"$f":"+DdaAñoBase!$I77*ProyDda!E$26","v":152.48388281391007},{"$f":"+DdaAñoBase!$I77*ProyDda!F$26","v":152.4654296939006},{"$f":"+DdaAñoBase!$I77*ProyDda!G$26","v":152.59861636488446},null,212623.07649101442,220895.0741227055,226556.57241167332,232661.95728328975,239108.84357372869,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$69:$I$69)","v":752856.56532962597}]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F78+ProyDda!B$24*DdaAñoBase!$G78+ProyDda!B$25*DdaAñoBase!$H78+ProyDda!B$26*DdaAñoBase!$I78)","v":58543.834413851626},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F78+ProyDda!C$24*DdaAñoBase!$G78+ProyDda!C$25*DdaAñoBase!$H78+ProyDda!C$26*DdaAñoBase!$I78)","v":58373.154310344886},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F78+ProyDda!D$24*DdaAñoBase!$G78+ProyDda!D$25*DdaAñoBase!$H78+ProyDda!D$26*DdaAñoBase!$I78)","v":60641.506973951437},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F78+ProyDda!E$24*DdaAñoBase!$G78+ProyDda!E$25*DdaAñoBase!$H78+ProyDda!E$26*DdaAñoBase!$I78)","v":62190.611132525315},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F78+ProyDda!F$24*DdaAñoBase!$G78+ProyDda!F$25*DdaAñoBase!$H78+ProyDda!F$26*DdaAñoBase!$I78)","v":63860.915114606803},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F78+ProyDda!G$24*DdaAñoBase!$G78+ProyDda!G$25*DdaAñoBase!$H78+ProyDda!G$26*DdaAñoBase!$I78)","v":65624.835186821423},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I78*ProyDda!C$26","v":148.51324804640146},{"$f":"+DdaAñoBase!$I78*ProyDda!D$26","v":152.3507051714015},{"$f":"+DdaAñoBase!$I78*ProyDda!E$26","v":152.48388281391007},{"$f":"+DdaAñoBase!$I78*ProyDda!F$26","v":152.4654296939006},{"$f":"+DdaAñoBase!$I78*ProyDda!G$26","v":152.59861636488446},null,{"$f":"+G81-M81-S81","v":58224.641062298484},60489.156268780032,62038.127249711404,63708.449684912906,65472.236570456538,{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$69:$I$69)","v":206153.09745549969}]
[{"$f":"+DdaAñoBase!A79","v":"BTD_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F79+ProyDda!B$24*DdaAñoBase!$G79+ProyDda!B$25*DdaAñoBase!$H79+ProyDda!B$26*DdaAñoBase!$I79)","v":58232.672710009887},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F79+ProyDda!C$24*DdaAñoBase!$G79+ProyDda!C$25*DdaAñoBase!$H79+ProyDda!C$26*DdaAñoBase!$I79)","v":58062.875383713115},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F79+ProyDda!D$24*DdaAñoBase!$G79+ProyDda!D$25*DdaAñoBase!$H79+ProyDda!D$26*DdaAñoBase!$I79)","v":60319.155175687069},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F79+ProyDda!E$24*DdaAñoBase!$G79+ProyDda!E$25*DdaAñoBase!$H79+ProyDda!E$26*DdaAñoBase!$I79)","v":61859.994320945822},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F79+ProyDda!F$24*DdaAñoBase!$G79+ProyDda!F$25*DdaAñoBase!$H79+ProyDda!F$26*DdaAñoBase!$I79)","v":63521.385052258673},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F79+ProyDda!G$24*DdaAñoBase!$G79+ProyDda!G$25*DdaAñoBase!$H79+ProyDda!G$26*DdaAñoBase!$I79)","v":65275.893400511566},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I79*ProyDda!C$26","v":148.51324804640146},{"$f":"+DdaAñoBase!$I79*ProyDda!D$26","v":152.3507051714015},{"$f":"+DdaAñoBase!$I79*ProyDda!E$26","v":152.48388281391007},{"$f":"+DdaAñoBase!$I79*ProyDda!F$26","v":152.4654296939006},{"$f":"+DdaAñoBase!$I79*ProyDda!G$26","v":152.59861636488446},null,57914.362135666714,60166.804470515664,61707.510438131911,63368.919622564776,65123.294784146681,{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$69:$I$69)","v":205054.43962442127}]
[{"$f":"+DdaAñoBase!A80","v":"BTD_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F80+ProyDda!B$24*DdaAñoBase!$G80+ProyDda!B$25*DdaAñoBase!$H80+ProyDda!B$26*DdaAñoBase!$I80)","v":252.39613842164988},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F80+ProyDda!C$24*DdaAñoBase!$G80+ProyDda!C$25*DdaAñoBase!$H80+ProyDda!C$26*DdaAñoBase!$I80)","v":251.68008128437063},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F80+ProyDda!D$24*DdaAñoBase!$G80+ProyDda!D$25*DdaAñoBase!$H80+ProyDda!D$26*DdaAñoBase!$I80)","v":261.47288721809298},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F80+ProyDda!E$24*DdaAñoBase!$G80+ProyDda!E$25*DdaAñoBase!$H80+ProyDda!E$26*DdaAñoBase!$I80)","v":268.17698164548358},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F80+ProyDda!F$24*DdaAñoBase!$G80+ProyDda!F$25*DdaAñoBase!$H80+ProyDda!F$26*DdaAñoBase!$I80)","v":275.40688830498277},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F80+ProyDda!G$24*DdaAñoBase!$G80+ProyDda!G$25*DdaAñoBase!$H80+ProyDda!G$26*DdaAñoBase!$I80)","v":283.04112720553474},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I80*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I80*ProyDda!G$26","v":0},null,251.68008128437063,261.47288721809298,268.17698164548358,275.40688830498277,283.04112720553474,{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$69:$I$69)","v":891.16684536457933}]
[{"$f":"+DdaAñoBase!A81","v":"BTD_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F81+ProyDda!B$24*DdaAñoBase!$G81+ProyDda!B$25*DdaAñoBase!$H81+ProyDda!B$26*DdaAñoBase!$I81)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F81+ProyDda!C$24*DdaAñoBase!$G81+ProyDda!C$25*DdaAñoBase!$H81+ProyDda!C$26*DdaAñoBase!$I81)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F81+ProyDda!D$24*DdaAñoBase!$G81+ProyDda!D$25*DdaAñoBase!$H81+ProyDda!D$26*DdaAñoBase!$I81)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F81+ProyDda!E$24*DdaAñoBase!$G81+ProyDda!E$25*DdaAñoBase!$H81+ProyDda!E$26*DdaAñoBase!$I81)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F81+ProyDda!F$24*DdaAñoBase!$G81+ProyDda!F$25*DdaAñoBase!$H81+ProyDda!F$26*DdaAñoBase!$I81)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F81+ProyDda!G$24*DdaAñoBase!$G81+ProyDda!G$25*DdaAñoBase!$H81+ProyDda!G$26*DdaAñoBase!$I81)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I81*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I81*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A82","v":"BTD_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F82+ProyDda!B$24*DdaAñoBase!$G82+ProyDda!B$25*DdaAñoBase!$H82+ProyDda!B$26*DdaAñoBase!$I82)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F82+ProyDda!C$24*DdaAñoBase!$G82+ProyDda!C$25*DdaAñoBase!$H82+ProyDda!C$26*DdaAñoBase!$I82)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F82+ProyDda!D$24*DdaAñoBase!$G82+ProyDda!D$25*DdaAñoBase!$H82+ProyDda!D$26*DdaAñoBase!$I82)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F82+ProyDda!E$24*DdaAñoBase!$G82+ProyDda!E$25*DdaAñoBase!$H82+ProyDda!E$26*DdaAñoBase!$I82)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F82+ProyDda!F$24*DdaAñoBase!$G82+ProyDda!F$25*DdaAñoBase!$H82+ProyDda!F$26*DdaAñoBase!$I82)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F82+ProyDda!G$24*DdaAñoBase!$G82+ProyDda!G$25*DdaAñoBase!$H82+ProyDda!G$26*DdaAñoBase!$I82)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I82*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I82*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A83","v":"BTD_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F83+ProyDda!B$24*DdaAñoBase!$G83+ProyDda!B$25*DdaAñoBase!$H83+ProyDda!B$26*DdaAñoBase!$I83)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F83+ProyDda!C$24*DdaAñoBase!$G83+ProyDda!C$25*DdaAñoBase!$H83+ProyDda!C$26*DdaAñoBase!$I83)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F83+ProyDda!D$24*DdaAñoBase!$G83+ProyDda!D$25*DdaAñoBase!$H83+ProyDda!D$26*DdaAñoBase!$I83)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F83+ProyDda!E$24*DdaAñoBase!$G83+ProyDda!E$25*DdaAñoBase!$H83+ProyDda!E$26*DdaAñoBase!$I83)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F83+ProyDda!F$24*DdaAñoBase!$G83+ProyDda!F$25*DdaAñoBase!$H83+ProyDda!F$26*DdaAñoBase!$I83)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F83+ProyDda!G$24*DdaAñoBase!$G83+ProyDda!G$25*DdaAñoBase!$H83+ProyDda!G$26*DdaAñoBase!$I83)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I83*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I83*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A84","v":"BTD_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F84+ProyDda!B$24*DdaAñoBase!$G84+ProyDda!B$25*DdaAñoBase!$H84+ProyDda!B$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F84+ProyDda!C$24*DdaAñoBase!$G84+ProyDda!C$25*DdaAñoBase!$H84+ProyDda!C$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F84+ProyDda!D$24*DdaAñoBase!$G84+ProyDda!D$25*DdaAñoBase!$H84+ProyDda!D$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F84+ProyDda!E$24*DdaAñoBase!$G84+ProyDda!E$25*DdaAñoBase!$H84+ProyDda!E$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F84+ProyDda!F$24*DdaAñoBase!$G84+ProyDda!F$25*DdaAñoBase!$H84+ProyDda!F$26*DdaAñoBase!$I84)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F84+ProyDda!G$24*DdaAñoBase!$G84+ProyDda!G$25*DdaAñoBase!$H84+ProyDda!G$26*DdaAñoBase!$I84)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I84*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I84*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A85","v":"BTD_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F85+ProyDda!B$24*DdaAñoBase!$G85+ProyDda!B$25*DdaAñoBase!$H85+ProyDda!B$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F85+ProyDda!C$24*DdaAñoBase!$G85+ProyDda!C$25*DdaAñoBase!$H85+ProyDda!C$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F85+ProyDda!D$24*DdaAñoBase!$G85+ProyDda!D$25*DdaAñoBase!$H85+ProyDda!D$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F85+ProyDda!E$24*DdaAñoBase!$G85+ProyDda!E$25*DdaAñoBase!$H85+ProyDda!E$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F85+ProyDda!F$24*DdaAñoBase!$G85+ProyDda!F$25*DdaAñoBase!$H85+ProyDda!F$26*DdaAñoBase!$I85)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F85+ProyDda!G$24*DdaAñoBase!$G85+ProyDda!G$25*DdaAñoBase!$H85+ProyDda!G$26*DdaAñoBase!$I85)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I85*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I85*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A86","v":"BTD_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F86+ProyDda!B$24*DdaAñoBase!$G86+ProyDda!B$25*DdaAñoBase!$H86+ProyDda!B$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F86+ProyDda!C$24*DdaAñoBase!$G86+ProyDda!C$25*DdaAñoBase!$H86+ProyDda!C$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F86+ProyDda!D$24*DdaAñoBase!$G86+ProyDda!D$25*DdaAñoBase!$H86+ProyDda!D$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F86+ProyDda!E$24*DdaAñoBase!$G86+ProyDda!E$25*DdaAñoBase!$H86+ProyDda!E$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F86+ProyDda!F$24*DdaAñoBase!$G86+ProyDda!F$25*DdaAñoBase!$H86+ProyDda!F$26*DdaAñoBase!$I86)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F86+ProyDda!G$24*DdaAñoBase!$G86+ProyDda!G$25*DdaAñoBase!$H86+ProyDda!G$26*DdaAñoBase!$I86)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I86*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I86*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F87+ProyDda!B$24*DdaAñoBase!$G87+ProyDda!B$25*DdaAñoBase!$H87+ProyDda!B$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F87+ProyDda!C$24*DdaAñoBase!$G87+ProyDda!C$25*DdaAñoBase!$H87+ProyDda!C$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F87+ProyDda!D$24*DdaAñoBase!$G87+ProyDda!D$25*DdaAñoBase!$H87+ProyDda!D$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F87+ProyDda!E$24*DdaAñoBase!$G87+ProyDda!E$25*DdaAñoBase!$H87+ProyDda!E$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F87+ProyDda!F$24*DdaAñoBase!$G87+ProyDda!F$25*DdaAñoBase!$H87+ProyDda!F$26*DdaAñoBase!$I87)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F87+ProyDda!G$24*DdaAñoBase!$G87+ProyDda!G$25*DdaAñoBase!$H87+ProyDda!G$26*DdaAñoBase!$I87)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I87*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I87*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F88+ProyDda!B$24*DdaAñoBase!$G88+ProyDda!B$25*DdaAñoBase!$H88+ProyDda!B$26*DdaAñoBase!$I88)","v":58.765565420087476},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F88+ProyDda!C$24*DdaAñoBase!$G88+ProyDda!C$25*DdaAñoBase!$H88+ProyDda!C$26*DdaAñoBase!$I88)","v":58.598845347393627},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F88+ProyDda!D$24*DdaAñoBase!$G88+ProyDda!D$25*DdaAñoBase!$H88+ProyDda!D$26*DdaAñoBase!$I88)","v":60.878911046271284},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F88+ProyDda!E$24*DdaAñoBase!$G88+ProyDda!E$25*DdaAñoBase!$H88+ProyDda!E$26*DdaAñoBase!$I88)","v":62.439829934012373},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F88+ProyDda!F$24*DdaAñoBase!$G88+ProyDda!F$25*DdaAñoBase!$H88+ProyDda!F$26*DdaAñoBase!$I88)","v":64.12317404314507},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F88+ProyDda!G$24*DdaAñoBase!$G88+ProyDda!G$25*DdaAñoBase!$H88+ProyDda!G$26*DdaAñoBase!$I88)","v":65.900659104320951},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I88*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I88*ProyDda!G$26","v":0},null,58.598845347393627,60.878911046271284,62.439829934012373,64.12317404314507,65.900659104320951,{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$69:$I$69)","v":207.49098571388055}]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F89+ProyDda!B$24*DdaAñoBase!$G89+ProyDda!B$25*DdaAñoBase!$H89+ProyDda!B$26*DdaAñoBase!$I89)","v":52026.482381833994},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F89+ProyDda!C$24*DdaAñoBase!$G89+ProyDda!C$25*DdaAñoBase!$H89+ProyDda!C$26*DdaAñoBase!$I89)","v":51878.712842401066},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F89+ProyDda!D$24*DdaAñoBase!$G89+ProyDda!D$25*DdaAñoBase!$H89+ProyDda!D$26*DdaAñoBase!$I89)","v":53897.179758145343},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F89+ProyDda!E$24*DdaAñoBase!$G89+ProyDda!E$25*DdaAñoBase!$H89+ProyDda!E$26*DdaAñoBase!$I89)","v":55278.851698601167},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F89+ProyDda!F$24*DdaAñoBase!$G89+ProyDda!F$25*DdaAñoBase!$H89+ProyDda!F$26*DdaAñoBase!$I89)","v":56768.873664295148},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F89+ProyDda!G$24*DdaAñoBase!$G89+ProyDda!G$25*DdaAñoBase!$H89+ProyDda!G$26*DdaAñoBase!$I89)","v":58342.231327817157},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I89*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I89*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I89*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I89*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I89*ProyDda!G$26","v":0},null,51878.712842401066,53897.179758145343,55278.851698601167,56768.873664295148,58342.231327817157,{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$69:$I$69)","v":183694.29647422943}]
[{"$f":"+DdaAñoBase!A90","v":"BTD_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F90+ProyDda!B$24*DdaAñoBase!$G90+ProyDda!B$25*DdaAñoBase!$H90+ProyDda!B$26*DdaAñoBase!$I90)","v":51858.025231259831},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F90+ProyDda!C$24*DdaAñoBase!$G90+ProyDda!C$25*DdaAñoBase!$H90+ProyDda!C$26*DdaAñoBase!$I90)","v":51710.733610965246},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F90+ProyDda!D$24*DdaAñoBase!$G90+ProyDda!D$25*DdaAñoBase!$H90+ProyDda!D$26*DdaAñoBase!$I90)","v":53722.664498884224},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F90+ProyDda!E$24*DdaAñoBase!$G90+ProyDda!E$25*DdaAñoBase!$H90+ProyDda!E$26*DdaAñoBase!$I90)","v":55099.861915080364},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F90+ProyDda!F$24*DdaAñoBase!$G90+ProyDda!F$25*DdaAñoBase!$H90+ProyDda!F$26*DdaAñoBase!$I90)","v":56585.058412831801},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F90+ProyDda!G$24*DdaAñoBase!$G90+ProyDda!G$25*DdaAñoBase!$H90+ProyDda!G$26*DdaAñoBase!$I90)","v":58153.320744309385},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I90*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I90*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I90*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I90*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I90*ProyDda!G$26","v":0},null,51710.733610965246,53722.664498884224,55099.861915080364,56585.058412831801,58153.320744309385,{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$69:$I$69)","v":183099.50358874761}]
[{"$f":"+DdaAñoBase!A91","v":"BTD_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F91+ProyDda!B$24*DdaAñoBase!$G91+ProyDda!B$25*DdaAñoBase!$H91+ProyDda!B$26*DdaAñoBase!$I91)","v":168.45715057416135},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F91+ProyDda!C$24*DdaAñoBase!$G91+ProyDda!C$25*DdaAñoBase!$H91+ProyDda!C$26*DdaAñoBase!$I91)","v":167.97923143582318},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F91+ProyDda!D$24*DdaAñoBase!$G91+ProyDda!D$25*DdaAñoBase!$H91+ProyDda!D$26*DdaAñoBase!$I91)","v":174.51525926111697},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F91+ProyDda!E$24*DdaAñoBase!$G91+ProyDda!E$25*DdaAñoBase!$H91+ProyDda!E$26*DdaAñoBase!$I91)","v":178.98978352080138},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F91+ProyDda!F$24*DdaAñoBase!$G91+ProyDda!F$25*DdaAñoBase!$H91+ProyDda!F$26*DdaAñoBase!$I91)","v":183.8152514633486},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F91+ProyDda!G$24*DdaAñoBase!$G91+ProyDda!G$25*DdaAñoBase!$H91+ProyDda!G$26*DdaAñoBase!$I91)","v":188.91058350777536},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I91*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I91*ProyDda!G$26","v":0},null,167.97923143582318,174.51525926111697,178.98978352080138,183.8152514633486,188.91058350777536,{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$69:$I$69)","v":594.79288548181739}]
[{"$f":"+DdaAñoBase!A92","v":"BTD_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F92+ProyDda!B$24*DdaAñoBase!$G92+ProyDda!B$25*DdaAñoBase!$H92+ProyDda!B$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F92+ProyDda!C$24*DdaAñoBase!$G92+ProyDda!C$25*DdaAñoBase!$H92+ProyDda!C$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F92+ProyDda!D$24*DdaAñoBase!$G92+ProyDda!D$25*DdaAñoBase!$H92+ProyDda!D$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F92+ProyDda!E$24*DdaAñoBase!$G92+ProyDda!E$25*DdaAñoBase!$H92+ProyDda!E$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F92+ProyDda!F$24*DdaAñoBase!$G92+ProyDda!F$25*DdaAñoBase!$H92+ProyDda!F$26*DdaAñoBase!$I92)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F92+ProyDda!G$24*DdaAñoBase!$G92+ProyDda!G$25*DdaAñoBase!$H92+ProyDda!G$26*DdaAñoBase!$I92)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I92*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I92*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A93","v":"BTD_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F93+ProyDda!B$24*DdaAñoBase!$G93+ProyDda!B$25*DdaAñoBase!$H93+ProyDda!B$26*DdaAñoBase!$I93)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F93+ProyDda!C$24*DdaAñoBase!$G93+ProyDda!C$25*DdaAñoBase!$H93+ProyDda!C$26*DdaAñoBase!$I93)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F93+ProyDda!D$24*DdaAñoBase!$G93+ProyDda!D$25*DdaAñoBase!$H93+ProyDda!D$26*DdaAñoBase!$I93)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F93+ProyDda!E$24*DdaAñoBase!$G93+ProyDda!E$25*DdaAñoBase!$H93+ProyDda!E$26*DdaAñoBase!$I93)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F93+ProyDda!F$24*DdaAñoBase!$G93+ProyDda!F$25*DdaAñoBase!$H93+ProyDda!F$26*DdaAñoBase!$I93)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F93+ProyDda!G$24*DdaAñoBase!$G93+ProyDda!G$25*DdaAñoBase!$H93+ProyDda!G$26*DdaAñoBase!$I93)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I93*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I93*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A94","v":"BTD_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F94+ProyDda!B$24*DdaAñoBase!$G94+ProyDda!B$25*DdaAñoBase!$H94+ProyDda!B$26*DdaAñoBase!$I94)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F94+ProyDda!C$24*DdaAñoBase!$G94+ProyDda!C$25*DdaAñoBase!$H94+ProyDda!C$26*DdaAñoBase!$I94)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F94+ProyDda!D$24*DdaAñoBase!$G94+ProyDda!D$25*DdaAñoBase!$H94+ProyDda!D$26*DdaAñoBase!$I94)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F94+ProyDda!E$24*DdaAñoBase!$G94+ProyDda!E$25*DdaAñoBase!$H94+ProyDda!E$26*DdaAñoBase!$I94)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F94+ProyDda!F$24*DdaAñoBase!$G94+ProyDda!F$25*DdaAñoBase!$H94+ProyDda!F$26*DdaAñoBase!$I94)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F94+ProyDda!G$24*DdaAñoBase!$G94+ProyDda!G$25*DdaAñoBase!$H94+ProyDda!G$26*DdaAñoBase!$I94)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I94*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I94*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A95","v":"BTD_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F95+ProyDda!B$24*DdaAñoBase!$G95+ProyDda!B$25*DdaAñoBase!$H95+ProyDda!B$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F95+ProyDda!C$24*DdaAñoBase!$G95+ProyDda!C$25*DdaAñoBase!$H95+ProyDda!C$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F95+ProyDda!D$24*DdaAñoBase!$G95+ProyDda!D$25*DdaAñoBase!$H95+ProyDda!D$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F95+ProyDda!E$24*DdaAñoBase!$G95+ProyDda!E$25*DdaAñoBase!$H95+ProyDda!E$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F95+ProyDda!F$24*DdaAñoBase!$G95+ProyDda!F$25*DdaAñoBase!$H95+ProyDda!F$26*DdaAñoBase!$I95)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F95+ProyDda!G$24*DdaAñoBase!$G95+ProyDda!G$25*DdaAñoBase!$H95+ProyDda!G$26*DdaAñoBase!$I95)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I95*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I95*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A96","v":"BTD_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F96+ProyDda!B$24*DdaAñoBase!$G96+ProyDda!B$25*DdaAñoBase!$H96+ProyDda!B$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F96+ProyDda!C$24*DdaAñoBase!$G96+ProyDda!C$25*DdaAñoBase!$H96+ProyDda!C$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F96+ProyDda!D$24*DdaAñoBase!$G96+ProyDda!D$25*DdaAñoBase!$H96+ProyDda!D$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F96+ProyDda!E$24*DdaAñoBase!$G96+ProyDda!E$25*DdaAñoBase!$H96+ProyDda!E$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F96+ProyDda!F$24*DdaAñoBase!$G96+ProyDda!F$25*DdaAñoBase!$H96+ProyDda!F$26*DdaAñoBase!$I96)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F96+ProyDda!G$24*DdaAñoBase!$G96+ProyDda!G$25*DdaAñoBase!$H96+ProyDda!G$26*DdaAñoBase!$I96)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I96*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I96*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A97","v":"BTD_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F97+ProyDda!B$24*DdaAñoBase!$G97+ProyDda!B$25*DdaAñoBase!$H97+ProyDda!B$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F97+ProyDda!C$24*DdaAñoBase!$G97+ProyDda!C$25*DdaAñoBase!$H97+ProyDda!C$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F97+ProyDda!D$24*DdaAñoBase!$G97+ProyDda!D$25*DdaAñoBase!$H97+ProyDda!D$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F97+ProyDda!E$24*DdaAñoBase!$G97+ProyDda!E$25*DdaAñoBase!$H97+ProyDda!E$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F97+ProyDda!F$24*DdaAñoBase!$G97+ProyDda!F$25*DdaAñoBase!$H97+ProyDda!F$26*DdaAñoBase!$I97)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F97+ProyDda!G$24*DdaAñoBase!$G97+ProyDda!G$25*DdaAñoBase!$H97+ProyDda!G$26*DdaAñoBase!$I97)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I97*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I97*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F98+ProyDda!B$24*DdaAñoBase!$G98+ProyDda!B$25*DdaAñoBase!$H98+ProyDda!B$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F98+ProyDda!C$24*DdaAñoBase!$G98+ProyDda!C$25*DdaAñoBase!$H98+ProyDda!C$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F98+ProyDda!D$24*DdaAñoBase!$G98+ProyDda!D$25*DdaAñoBase!$H98+ProyDda!D$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F98+ProyDda!E$24*DdaAñoBase!$G98+ProyDda!E$25*DdaAñoBase!$H98+ProyDda!E$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F98+ProyDda!F$24*DdaAñoBase!$G98+ProyDda!F$25*DdaAñoBase!$H98+ProyDda!F$26*DdaAñoBase!$I98)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F98+ProyDda!G$24*DdaAñoBase!$G98+ProyDda!G$25*DdaAñoBase!$H98+ProyDda!G$26*DdaAñoBase!$I98)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I98*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I98*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F99+ProyDda!B$24*DdaAñoBase!$G99+ProyDda!B$25*DdaAñoBase!$H99+ProyDda!B$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F99+ProyDda!C$24*DdaAñoBase!$G99+ProyDda!C$25*DdaAñoBase!$H99+ProyDda!C$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F99+ProyDda!D$24*DdaAñoBase!$G99+ProyDda!D$25*DdaAñoBase!$H99+ProyDda!D$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F99+ProyDda!E$24*DdaAñoBase!$G99+ProyDda!E$25*DdaAñoBase!$H99+ProyDda!E$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F99+ProyDda!F$24*DdaAñoBase!$G99+ProyDda!F$25*DdaAñoBase!$H99+ProyDda!F$26*DdaAñoBase!$I99)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F99+ProyDda!G$24*DdaAñoBase!$G99+ProyDda!G$25*DdaAñoBase!$H99+ProyDda!G$26*DdaAñoBase!$I99)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I99*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I99*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F100+ProyDda!B$24*DdaAñoBase!$G100+ProyDda!B$25*DdaAñoBase!$H100+ProyDda!B$26*DdaAñoBase!$I100)","v":22799.432172704208},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F100+ProyDda!C$24*DdaAñoBase!$G100+ProyDda!C$25*DdaAñoBase!$H100+ProyDda!C$26*DdaAñoBase!$I100)","v":22734.74934421376},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F100+ProyDda!D$24*DdaAñoBase!$G100+ProyDda!D$25*DdaAñoBase!$H100+ProyDda!D$26*DdaAñoBase!$I100)","v":23619.352476664877},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F100+ProyDda!E$24*DdaAñoBase!$G100+ProyDda!E$25*DdaAñoBase!$H100+ProyDda!E$26*DdaAñoBase!$I100)","v":24224.946314718567},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F100+ProyDda!F$24*DdaAñoBase!$G100+ProyDda!F$25*DdaAñoBase!$H100+ProyDda!F$26*DdaAñoBase!$I100)","v":24878.037790400569},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F100+ProyDda!G$24*DdaAñoBase!$G100+ProyDda!G$25*DdaAñoBase!$H100+ProyDda!G$26*DdaAñoBase!$I100)","v":25567.653380765019},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I100*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I100*ProyDda!G$26","v":0},null,22734.74934421376,23619.352476664877,24224.946314718567,24878.037790400569,25567.653380765019,{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$69:$I$69)","v":80500.827677122928}]
[{"$f":"+DdaAñoBase!A101","v":"BTD_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F101+ProyDda!B$24*DdaAñoBase!$G101+ProyDda!B$25*DdaAñoBase!$H101+ProyDda!B$26*DdaAñoBase!$I101)","v":22300.017948310473},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F101+ProyDda!C$24*DdaAñoBase!$G101+ProyDda!C$25*DdaAñoBase!$H101+ProyDda!C$26*DdaAñoBase!$I101)","v":22236.751976361778},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F101+ProyDda!D$24*DdaAñoBase!$G101+ProyDda!D$25*DdaAñoBase!$H101+ProyDda!D$26*DdaAñoBase!$I101)","v":23101.978161880936},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F101+ProyDda!E$24*DdaAñoBase!$G101+ProyDda!E$25*DdaAñoBase!$H101+ProyDda!E$26*DdaAñoBase!$I101)","v":23694.306661805225},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F101+ProyDda!F$24*DdaAñoBase!$G101+ProyDda!F$25*DdaAñoBase!$H101+ProyDda!F$26*DdaAñoBase!$I101)","v":24333.092378891346},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F101+ProyDda!G$24*DdaAñoBase!$G101+ProyDda!G$25*DdaAñoBase!$H101+ProyDda!G$26*DdaAñoBase!$I101)","v":25007.602161682044},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I101*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I101*ProyDda!G$26","v":0},null,22236.751976361778,23101.978161880936,23694.306661805225,24333.092378891346,25007.602161682044,{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$69:$I$69)","v":78737.482953759347}]
[{"$f":"+DdaAñoBase!A102","v":"BTD_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F102+ProyDda!B$24*DdaAñoBase!$G102+ProyDda!B$25*DdaAñoBase!$H102+ProyDda!B$26*DdaAñoBase!$I102)","v":499.41422439373179},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F102+ProyDda!C$24*DdaAñoBase!$G102+ProyDda!C$25*DdaAñoBase!$H102+ProyDda!C$26*DdaAñoBase!$I102)","v":497.99736785197877},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F102+ProyDda!D$24*DdaAñoBase!$G102+ProyDda!D$25*DdaAñoBase!$H102+ProyDda!D$26*DdaAñoBase!$I102)","v":517.37431478394012},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F102+ProyDda!E$24*DdaAñoBase!$G102+ProyDda!E$25*DdaAñoBase!$H102+ProyDda!E$26*DdaAñoBase!$I102)","v":530.63965291333852},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F102+ProyDda!F$24*DdaAñoBase!$G102+ProyDda!F$25*DdaAñoBase!$H102+ProyDda!F$26*DdaAñoBase!$I102)","v":544.94541150922021},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F102+ProyDda!G$24*DdaAñoBase!$G102+ProyDda!G$25*DdaAñoBase!$H102+ProyDda!G$26*DdaAñoBase!$I102)","v":560.05121908297258},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I102*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I102*ProyDda!G$26","v":0},null,497.99736785197877,517.37431478394012,530.63965291333852,544.94541150922021,560.05121908297258,{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$69:$I$69)","v":1763.3447233635804}]
[{"$f":"+DdaAñoBase!A103","v":"BTD_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F103+ProyDda!B$24*DdaAñoBase!$G103+ProyDda!B$25*DdaAñoBase!$H103+ProyDda!B$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F103+ProyDda!C$24*DdaAñoBase!$G103+ProyDda!C$25*DdaAñoBase!$H103+ProyDda!C$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F103+ProyDda!D$24*DdaAñoBase!$G103+ProyDda!D$25*DdaAñoBase!$H103+ProyDda!D$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F103+ProyDda!E$24*DdaAñoBase!$G103+ProyDda!E$25*DdaAñoBase!$H103+ProyDda!E$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F103+ProyDda!F$24*DdaAñoBase!$G103+ProyDda!F$25*DdaAñoBase!$H103+ProyDda!F$26*DdaAñoBase!$I103)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F103+ProyDda!G$24*DdaAñoBase!$G103+ProyDda!G$25*DdaAñoBase!$H103+ProyDda!G$26*DdaAñoBase!$I103)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I103*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I103*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A104","v":"BTD_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F104+ProyDda!B$24*DdaAñoBase!$G104+ProyDda!B$25*DdaAñoBase!$H104+ProyDda!B$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F104+ProyDda!C$24*DdaAñoBase!$G104+ProyDda!C$25*DdaAñoBase!$H104+ProyDda!C$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F104+ProyDda!D$24*DdaAñoBase!$G104+ProyDda!D$25*DdaAñoBase!$H104+ProyDda!D$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F104+ProyDda!E$24*DdaAñoBase!$G104+ProyDda!E$25*DdaAñoBase!$H104+ProyDda!E$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F104+ProyDda!F$24*DdaAñoBase!$G104+ProyDda!F$25*DdaAñoBase!$H104+ProyDda!F$26*DdaAñoBase!$I104)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F104+ProyDda!G$24*DdaAñoBase!$G104+ProyDda!G$25*DdaAñoBase!$H104+ProyDda!G$26*DdaAñoBase!$I104)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I104*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I104*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A105","v":"BTD_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F105+ProyDda!B$24*DdaAñoBase!$G105+ProyDda!B$25*DdaAñoBase!$H105+ProyDda!B$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F105+ProyDda!C$24*DdaAñoBase!$G105+ProyDda!C$25*DdaAñoBase!$H105+ProyDda!C$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F105+ProyDda!D$24*DdaAñoBase!$G105+ProyDda!D$25*DdaAñoBase!$H105+ProyDda!D$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F105+ProyDda!E$24*DdaAñoBase!$G105+ProyDda!E$25*DdaAñoBase!$H105+ProyDda!E$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F105+ProyDda!F$24*DdaAñoBase!$G105+ProyDda!F$25*DdaAñoBase!$H105+ProyDda!F$26*DdaAñoBase!$I105)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F105+ProyDda!G$24*DdaAñoBase!$G105+ProyDda!G$25*DdaAñoBase!$H105+ProyDda!G$26*DdaAñoBase!$I105)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I105*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I105*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A106","v":"BTD_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F106+ProyDda!B$24*DdaAñoBase!$G106+ProyDda!B$25*DdaAñoBase!$H106+ProyDda!B$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F106+ProyDda!C$24*DdaAñoBase!$G106+ProyDda!C$25*DdaAñoBase!$H106+ProyDda!C$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F106+ProyDda!D$24*DdaAñoBase!$G106+ProyDda!D$25*DdaAñoBase!$H106+ProyDda!D$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F106+ProyDda!E$24*DdaAñoBase!$G106+ProyDda!E$25*DdaAñoBase!$H106+ProyDda!E$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F106+ProyDda!F$24*DdaAñoBase!$G106+ProyDda!F$25*DdaAñoBase!$H106+ProyDda!F$26*DdaAñoBase!$I106)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F106+ProyDda!G$24*DdaAñoBase!$G106+ProyDda!G$25*DdaAñoBase!$H106+ProyDda!G$26*DdaAñoBase!$I106)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I106*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I106*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A107","v":"BTD_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F107+ProyDda!B$24*DdaAñoBase!$G107+ProyDda!B$25*DdaAñoBase!$H107+ProyDda!B$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F107+ProyDda!C$24*DdaAñoBase!$G107+ProyDda!C$25*DdaAñoBase!$H107+ProyDda!C$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F107+ProyDda!D$24*DdaAñoBase!$G107+ProyDda!D$25*DdaAñoBase!$H107+ProyDda!D$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F107+ProyDda!E$24*DdaAñoBase!$G107+ProyDda!E$25*DdaAñoBase!$H107+ProyDda!E$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F107+ProyDda!F$24*DdaAñoBase!$G107+ProyDda!F$25*DdaAñoBase!$H107+ProyDda!F$26*DdaAñoBase!$I107)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F107+ProyDda!G$24*DdaAñoBase!$G107+ProyDda!G$25*DdaAñoBase!$H107+ProyDda!G$26*DdaAñoBase!$I107)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I107*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I107*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A108","v":"BTD_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F108+ProyDda!B$24*DdaAñoBase!$G108+ProyDda!B$25*DdaAñoBase!$H108+ProyDda!B$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F108+ProyDda!C$24*DdaAñoBase!$G108+ProyDda!C$25*DdaAñoBase!$H108+ProyDda!C$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F108+ProyDda!D$24*DdaAñoBase!$G108+ProyDda!D$25*DdaAñoBase!$H108+ProyDda!D$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F108+ProyDda!E$24*DdaAñoBase!$G108+ProyDda!E$25*DdaAñoBase!$H108+ProyDda!E$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F108+ProyDda!F$24*DdaAñoBase!$G108+ProyDda!F$25*DdaAñoBase!$H108+ProyDda!F$26*DdaAñoBase!$I108)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F108+ProyDda!G$24*DdaAñoBase!$G108+ProyDda!G$25*DdaAñoBase!$H108+ProyDda!G$26*DdaAñoBase!$I108)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I108*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I108*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F109+ProyDda!B$24*DdaAñoBase!$G109+ProyDda!B$25*DdaAñoBase!$H109+ProyDda!B$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F109+ProyDda!C$24*DdaAñoBase!$G109+ProyDda!C$25*DdaAñoBase!$H109+ProyDda!C$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F109+ProyDda!D$24*DdaAñoBase!$G109+ProyDda!D$25*DdaAñoBase!$H109+ProyDda!D$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F109+ProyDda!E$24*DdaAñoBase!$G109+ProyDda!E$25*DdaAñoBase!$H109+ProyDda!E$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F109+ProyDda!F$24*DdaAñoBase!$G109+ProyDda!F$25*DdaAñoBase!$H109+ProyDda!F$26*DdaAñoBase!$I109)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F109+ProyDda!G$24*DdaAñoBase!$G109+ProyDda!G$25*DdaAñoBase!$H109+ProyDda!G$26*DdaAñoBase!$I109)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I109*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I109*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F110+ProyDda!B$24*DdaAñoBase!$G110+ProyDda!B$25*DdaAñoBase!$H110+ProyDda!B$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F110+ProyDda!C$24*DdaAñoBase!$G110+ProyDda!C$25*DdaAñoBase!$H110+ProyDda!C$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F110+ProyDda!D$24*DdaAñoBase!$G110+ProyDda!D$25*DdaAñoBase!$H110+ProyDda!D$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F110+ProyDda!E$24*DdaAñoBase!$G110+ProyDda!E$25*DdaAñoBase!$H110+ProyDda!E$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F110+ProyDda!F$24*DdaAñoBase!$G110+ProyDda!F$25*DdaAñoBase!$H110+ProyDda!F$26*DdaAñoBase!$I110)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F110+ProyDda!G$24*DdaAñoBase!$G110+ProyDda!G$25*DdaAñoBase!$H110+ProyDda!G$26*DdaAñoBase!$I110)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I110*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I110*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F111+ProyDda!B$24*DdaAñoBase!$G111+ProyDda!B$25*DdaAñoBase!$H111+ProyDda!B$26*DdaAñoBase!$I111)","v":80011.970147243919},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F111+ProyDda!C$24*DdaAñoBase!$G111+ProyDda!C$25*DdaAñoBase!$H111+ProyDda!C$26*DdaAñoBase!$I111)","v":79784.973242101129},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F111+ProyDda!D$24*DdaAñoBase!$G111+ProyDda!D$25*DdaAñoBase!$H111+ProyDda!D$26*DdaAñoBase!$I111)","v":82889.385619115259},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F111+ProyDda!E$24*DdaAñoBase!$G111+ProyDda!E$25*DdaAñoBase!$H111+ProyDda!E$26*DdaAñoBase!$I111)","v":85014.64714864218},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F111+ProyDda!F$24*DdaAñoBase!$G111+ProyDda!F$25*DdaAñoBase!$H111+ProyDda!F$26*DdaAñoBase!$I111)","v":87306.596143681119},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F111+ProyDda!G$24*DdaAñoBase!$G111+ProyDda!G$25*DdaAñoBase!$H111+ProyDda!G$26*DdaAñoBase!$I111)","v":89726.722294689986},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I111*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I111*ProyDda!G$26","v":0},null,79784.973242101129,82889.385619115259,85014.64714864218,87306.596143681119,89726.722294689986,{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$69:$I$69)","v":282508.34372277383}]
[{"$f":"+DdaAñoBase!A112","v":"BTD_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F112+ProyDda!B$24*DdaAñoBase!$G112+ProyDda!B$25*DdaAñoBase!$H112+ProyDda!B$26*DdaAñoBase!$I112)","v":80011.970147243919},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F112+ProyDda!C$24*DdaAñoBase!$G112+ProyDda!C$25*DdaAñoBase!$H112+ProyDda!C$26*DdaAñoBase!$I112)","v":79784.973242101129},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F112+ProyDda!D$24*DdaAñoBase!$G112+ProyDda!D$25*DdaAñoBase!$H112+ProyDda!D$26*DdaAñoBase!$I112)","v":82889.385619115259},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F112+ProyDda!E$24*DdaAñoBase!$G112+ProyDda!E$25*DdaAñoBase!$H112+ProyDda!E$26*DdaAñoBase!$I112)","v":85014.64714864218},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F112+ProyDda!F$24*DdaAñoBase!$G112+ProyDda!F$25*DdaAñoBase!$H112+ProyDda!F$26*DdaAñoBase!$I112)","v":87306.596143681119},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F112+ProyDda!G$24*DdaAñoBase!$G112+ProyDda!G$25*DdaAñoBase!$H112+ProyDda!G$26*DdaAñoBase!$I112)","v":89726.722294689986},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I112*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I112*ProyDda!G$26","v":0},null,79784.973242101129,82889.385619115259,85014.64714864218,87306.596143681119,89726.722294689986,{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$69:$I$69)","v":282508.34372277383}]
[{"$f":"+DdaAñoBase!A113","v":"BTD_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F113+ProyDda!B$24*DdaAñoBase!$G113+ProyDda!B$25*DdaAñoBase!$H113+ProyDda!B$26*DdaAñoBase!$I113)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F113+ProyDda!C$24*DdaAñoBase!$G113+ProyDda!C$25*DdaAñoBase!$H113+ProyDda!C$26*DdaAñoBase!$I113)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F113+ProyDda!D$24*DdaAñoBase!$G113+ProyDda!D$25*DdaAñoBase!$H113+ProyDda!D$26*DdaAñoBase!$I113)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F113+ProyDda!E$24*DdaAñoBase!$G113+ProyDda!E$25*DdaAñoBase!$H113+ProyDda!E$26*DdaAñoBase!$I113)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F113+ProyDda!F$24*DdaAñoBase!$G113+ProyDda!F$25*DdaAñoBase!$H113+ProyDda!F$26*DdaAñoBase!$I113)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F113+ProyDda!G$24*DdaAñoBase!$G113+ProyDda!G$25*DdaAñoBase!$H113+ProyDda!G$26*DdaAñoBase!$I113)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I113*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I113*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A114","v":"BTD_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F114+ProyDda!B$24*DdaAñoBase!$G114+ProyDda!B$25*DdaAñoBase!$H114+ProyDda!B$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F114+ProyDda!C$24*DdaAñoBase!$G114+ProyDda!C$25*DdaAñoBase!$H114+ProyDda!C$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F114+ProyDda!D$24*DdaAñoBase!$G114+ProyDda!D$25*DdaAñoBase!$H114+ProyDda!D$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F114+ProyDda!E$24*DdaAñoBase!$G114+ProyDda!E$25*DdaAñoBase!$H114+ProyDda!E$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F114+ProyDda!F$24*DdaAñoBase!$G114+ProyDda!F$25*DdaAñoBase!$H114+ProyDda!F$26*DdaAñoBase!$I114)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F114+ProyDda!G$24*DdaAñoBase!$G114+ProyDda!G$25*DdaAñoBase!$H114+ProyDda!G$26*DdaAñoBase!$I114)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I114*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I114*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A115","v":"BTD_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F115+ProyDda!B$24*DdaAñoBase!$G115+ProyDda!B$25*DdaAñoBase!$H115+ProyDda!B$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F115+ProyDda!C$24*DdaAñoBase!$G115+ProyDda!C$25*DdaAñoBase!$H115+ProyDda!C$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F115+ProyDda!D$24*DdaAñoBase!$G115+ProyDda!D$25*DdaAñoBase!$H115+ProyDda!D$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F115+ProyDda!E$24*DdaAñoBase!$G115+ProyDda!E$25*DdaAñoBase!$H115+ProyDda!E$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F115+ProyDda!F$24*DdaAñoBase!$G115+ProyDda!F$25*DdaAñoBase!$H115+ProyDda!F$26*DdaAñoBase!$I115)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F115+ProyDda!G$24*DdaAñoBase!$G115+ProyDda!G$25*DdaAñoBase!$H115+ProyDda!G$26*DdaAñoBase!$I115)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I115*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I115*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A116","v":"BTD_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F116+ProyDda!B$24*DdaAñoBase!$G116+ProyDda!B$25*DdaAñoBase!$H116+ProyDda!B$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F116+ProyDda!C$24*DdaAñoBase!$G116+ProyDda!C$25*DdaAñoBase!$H116+ProyDda!C$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F116+ProyDda!D$24*DdaAñoBase!$G116+ProyDda!D$25*DdaAñoBase!$H116+ProyDda!D$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F116+ProyDda!E$24*DdaAñoBase!$G116+ProyDda!E$25*DdaAñoBase!$H116+ProyDda!E$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F116+ProyDda!F$24*DdaAñoBase!$G116+ProyDda!F$25*DdaAñoBase!$H116+ProyDda!F$26*DdaAñoBase!$I116)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F116+ProyDda!G$24*DdaAñoBase!$G116+ProyDda!G$25*DdaAñoBase!$H116+ProyDda!G$26*DdaAñoBase!$I116)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I116*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I116*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A117","v":"BTD_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F117+ProyDda!B$24*DdaAñoBase!$G117+ProyDda!B$25*DdaAñoBase!$H117+ProyDda!B$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F117+ProyDda!C$24*DdaAñoBase!$G117+ProyDda!C$25*DdaAñoBase!$H117+ProyDda!C$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F117+ProyDda!D$24*DdaAñoBase!$G117+ProyDda!D$25*DdaAñoBase!$H117+ProyDda!D$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F117+ProyDda!E$24*DdaAñoBase!$G117+ProyDda!E$25*DdaAñoBase!$H117+ProyDda!E$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F117+ProyDda!F$24*DdaAñoBase!$G117+ProyDda!F$25*DdaAñoBase!$H117+ProyDda!F$26*DdaAñoBase!$I117)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F117+ProyDda!G$24*DdaAñoBase!$G117+ProyDda!G$25*DdaAñoBase!$H117+ProyDda!G$26*DdaAñoBase!$I117)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I117*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I117*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A118","v":"BTD_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F118+ProyDda!B$24*DdaAñoBase!$G118+ProyDda!B$25*DdaAñoBase!$H118+ProyDda!B$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F118+ProyDda!C$24*DdaAñoBase!$G118+ProyDda!C$25*DdaAñoBase!$H118+ProyDda!C$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F118+ProyDda!D$24*DdaAñoBase!$G118+ProyDda!D$25*DdaAñoBase!$H118+ProyDda!D$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F118+ProyDda!E$24*DdaAñoBase!$G118+ProyDda!E$25*DdaAñoBase!$H118+ProyDda!E$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F118+ProyDda!F$24*DdaAñoBase!$G118+ProyDda!F$25*DdaAñoBase!$H118+ProyDda!F$26*DdaAñoBase!$I118)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F118+ProyDda!G$24*DdaAñoBase!$G118+ProyDda!G$25*DdaAñoBase!$H118+ProyDda!G$26*DdaAñoBase!$I118)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I118*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I118*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A119","v":"BTD_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F119+ProyDda!B$24*DdaAñoBase!$G119+ProyDda!B$25*DdaAñoBase!$H119+ProyDda!B$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F119+ProyDda!C$24*DdaAñoBase!$G119+ProyDda!C$25*DdaAñoBase!$H119+ProyDda!C$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F119+ProyDda!D$24*DdaAñoBase!$G119+ProyDda!D$25*DdaAñoBase!$H119+ProyDda!D$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F119+ProyDda!E$24*DdaAñoBase!$G119+ProyDda!E$25*DdaAñoBase!$H119+ProyDda!E$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F119+ProyDda!F$24*DdaAñoBase!$G119+ProyDda!F$25*DdaAñoBase!$H119+ProyDda!F$26*DdaAñoBase!$I119)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F119+ProyDda!G$24*DdaAñoBase!$G119+ProyDda!G$25*DdaAñoBase!$H119+ProyDda!G$26*DdaAñoBase!$I119)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I119*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I119*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F120+ProyDda!B$24*DdaAñoBase!$G120+ProyDda!B$25*DdaAñoBase!$H120+ProyDda!B$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F120+ProyDda!C$24*DdaAñoBase!$G120+ProyDda!C$25*DdaAñoBase!$H120+ProyDda!C$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F120+ProyDda!D$24*DdaAñoBase!$G120+ProyDda!D$25*DdaAñoBase!$H120+ProyDda!D$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F120+ProyDda!E$24*DdaAñoBase!$G120+ProyDda!E$25*DdaAñoBase!$H120+ProyDda!E$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F120+ProyDda!F$24*DdaAñoBase!$G120+ProyDda!F$25*DdaAñoBase!$H120+ProyDda!F$26*DdaAñoBase!$I120)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F120+ProyDda!G$24*DdaAñoBase!$G120+ProyDda!G$25*DdaAñoBase!$H120+ProyDda!G$26*DdaAñoBase!$I120)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I120*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I120*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F121+ProyDda!B$24*DdaAñoBase!$G121+ProyDda!B$25*DdaAñoBase!$H121+ProyDda!B$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F121+ProyDda!C$24*DdaAñoBase!$G121+ProyDda!C$25*DdaAñoBase!$H121+ProyDda!C$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F121+ProyDda!D$24*DdaAñoBase!$G121+ProyDda!D$25*DdaAñoBase!$H121+ProyDda!D$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F121+ProyDda!E$24*DdaAñoBase!$G121+ProyDda!E$25*DdaAñoBase!$H121+ProyDda!E$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F121+ProyDda!F$24*DdaAñoBase!$G121+ProyDda!F$25*DdaAñoBase!$H121+ProyDda!F$26*DdaAñoBase!$I121)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F121+ProyDda!G$24*DdaAñoBase!$G121+ProyDda!G$25*DdaAñoBase!$H121+ProyDda!G$26*DdaAñoBase!$I121)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I121*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I121*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F122+ProyDda!B$24*DdaAñoBase!$G122+ProyDda!B$25*DdaAñoBase!$H122+ProyDda!B$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F122+ProyDda!C$24*DdaAñoBase!$G122+ProyDda!C$25*DdaAñoBase!$H122+ProyDda!C$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F122+ProyDda!D$24*DdaAñoBase!$G122+ProyDda!D$25*DdaAñoBase!$H122+ProyDda!D$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F122+ProyDda!E$24*DdaAñoBase!$G122+ProyDda!E$25*DdaAñoBase!$H122+ProyDda!E$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F122+ProyDda!F$24*DdaAñoBase!$G122+ProyDda!F$25*DdaAñoBase!$H122+ProyDda!F$26*DdaAñoBase!$I122)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F122+ProyDda!G$24*DdaAñoBase!$G122+ProyDda!G$25*DdaAñoBase!$H122+ProyDda!G$26*DdaAñoBase!$I122)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I122*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I122*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A123","v":"BTD_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F123+ProyDda!B$24*DdaAñoBase!$G123+ProyDda!B$25*DdaAñoBase!$H123+ProyDda!B$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F123+ProyDda!C$24*DdaAñoBase!$G123+ProyDda!C$25*DdaAñoBase!$H123+ProyDda!C$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F123+ProyDda!D$24*DdaAñoBase!$G123+ProyDda!D$25*DdaAñoBase!$H123+ProyDda!D$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F123+ProyDda!E$24*DdaAñoBase!$G123+ProyDda!E$25*DdaAñoBase!$H123+ProyDda!E$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F123+ProyDda!F$24*DdaAñoBase!$G123+ProyDda!F$25*DdaAñoBase!$H123+ProyDda!F$26*DdaAñoBase!$I123)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F123+ProyDda!G$24*DdaAñoBase!$G123+ProyDda!G$25*DdaAñoBase!$H123+ProyDda!G$26*DdaAñoBase!$I123)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I123*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I123*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A124","v":"BTD_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F124+ProyDda!B$24*DdaAñoBase!$G124+ProyDda!B$25*DdaAñoBase!$H124+ProyDda!B$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F124+ProyDda!C$24*DdaAñoBase!$G124+ProyDda!C$25*DdaAñoBase!$H124+ProyDda!C$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F124+ProyDda!D$24*DdaAñoBase!$G124+ProyDda!D$25*DdaAñoBase!$H124+ProyDda!D$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F124+ProyDda!E$24*DdaAñoBase!$G124+ProyDda!E$25*DdaAñoBase!$H124+ProyDda!E$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F124+ProyDda!F$24*DdaAñoBase!$G124+ProyDda!F$25*DdaAñoBase!$H124+ProyDda!F$26*DdaAñoBase!$I124)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F124+ProyDda!G$24*DdaAñoBase!$G124+ProyDda!G$25*DdaAñoBase!$H124+ProyDda!G$26*DdaAñoBase!$I124)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I124*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I124*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A125","v":"BTD_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F125+ProyDda!B$24*DdaAñoBase!$G125+ProyDda!B$25*DdaAñoBase!$H125+ProyDda!B$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F125+ProyDda!C$24*DdaAñoBase!$G125+ProyDda!C$25*DdaAñoBase!$H125+ProyDda!C$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F125+ProyDda!D$24*DdaAñoBase!$G125+ProyDda!D$25*DdaAñoBase!$H125+ProyDda!D$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F125+ProyDda!E$24*DdaAñoBase!$G125+ProyDda!E$25*DdaAñoBase!$H125+ProyDda!E$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F125+ProyDda!F$24*DdaAñoBase!$G125+ProyDda!F$25*DdaAñoBase!$H125+ProyDda!F$26*DdaAñoBase!$I125)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F125+ProyDda!G$24*DdaAñoBase!$G125+ProyDda!G$25*DdaAñoBase!$H125+ProyDda!G$26*DdaAñoBase!$I125)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I125*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I125*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A126","v":"BTD_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F126+ProyDda!B$24*DdaAñoBase!$G126+ProyDda!B$25*DdaAñoBase!$H126+ProyDda!B$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F126+ProyDda!C$24*DdaAñoBase!$G126+ProyDda!C$25*DdaAñoBase!$H126+ProyDda!C$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F126+ProyDda!D$24*DdaAñoBase!$G126+ProyDda!D$25*DdaAñoBase!$H126+ProyDda!D$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F126+ProyDda!E$24*DdaAñoBase!$G126+ProyDda!E$25*DdaAñoBase!$H126+ProyDda!E$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F126+ProyDda!F$24*DdaAñoBase!$G126+ProyDda!F$25*DdaAñoBase!$H126+ProyDda!F$26*DdaAñoBase!$I126)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F126+ProyDda!G$24*DdaAñoBase!$G126+ProyDda!G$25*DdaAñoBase!$H126+ProyDda!G$26*DdaAñoBase!$I126)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I126*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I126*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A127","v":"BTD_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F127+ProyDda!B$24*DdaAñoBase!$G127+ProyDda!B$25*DdaAñoBase!$H127+ProyDda!B$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F127+ProyDda!C$24*DdaAñoBase!$G127+ProyDda!C$25*DdaAñoBase!$H127+ProyDda!C$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F127+ProyDda!D$24*DdaAñoBase!$G127+ProyDda!D$25*DdaAñoBase!$H127+ProyDda!D$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F127+ProyDda!E$24*DdaAñoBase!$G127+ProyDda!E$25*DdaAñoBase!$H127+ProyDda!E$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F127+ProyDda!F$24*DdaAñoBase!$G127+ProyDda!F$25*DdaAñoBase!$H127+ProyDda!F$26*DdaAñoBase!$I127)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F127+ProyDda!G$24*DdaAñoBase!$G127+ProyDda!G$25*DdaAñoBase!$H127+ProyDda!G$26*DdaAñoBase!$I127)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I127*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I127*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A128","v":"BTD_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F128+ProyDda!B$24*DdaAñoBase!$G128+ProyDda!B$25*DdaAñoBase!$H128+ProyDda!B$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F128+ProyDda!C$24*DdaAñoBase!$G128+ProyDda!C$25*DdaAñoBase!$H128+ProyDda!C$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F128+ProyDda!D$24*DdaAñoBase!$G128+ProyDda!D$25*DdaAñoBase!$H128+ProyDda!D$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F128+ProyDda!E$24*DdaAñoBase!$G128+ProyDda!E$25*DdaAñoBase!$H128+ProyDda!E$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F128+ProyDda!F$24*DdaAñoBase!$G128+ProyDda!F$25*DdaAñoBase!$H128+ProyDda!F$26*DdaAñoBase!$I128)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F128+ProyDda!G$24*DdaAñoBase!$G128+ProyDda!G$25*DdaAñoBase!$H128+ProyDda!G$26*DdaAñoBase!$I128)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I128*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I128*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A129","v":"BTD_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F129+ProyDda!B$24*DdaAñoBase!$G129+ProyDda!B$25*DdaAñoBase!$H129+ProyDda!B$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F129+ProyDda!C$24*DdaAñoBase!$G129+ProyDda!C$25*DdaAñoBase!$H129+ProyDda!C$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F129+ProyDda!D$24*DdaAñoBase!$G129+ProyDda!D$25*DdaAñoBase!$H129+ProyDda!D$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F129+ProyDda!E$24*DdaAñoBase!$G129+ProyDda!E$25*DdaAñoBase!$H129+ProyDda!E$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F129+ProyDda!F$24*DdaAñoBase!$G129+ProyDda!F$25*DdaAñoBase!$H129+ProyDda!F$26*DdaAñoBase!$I129)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F129+ProyDda!G$24*DdaAñoBase!$G129+ProyDda!G$25*DdaAñoBase!$H129+ProyDda!G$26*DdaAñoBase!$I129)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I129*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I129*ProyDda!G$26","v":0},null,{"$f":"+G132-M132-S132","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A130","v":"BTD_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F130+ProyDda!B$24*DdaAñoBase!$G130+ProyDda!B$25*DdaAñoBase!$H130+ProyDda!B$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F130+ProyDda!C$24*DdaAñoBase!$G130+ProyDda!C$25*DdaAñoBase!$H130+ProyDda!C$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F130+ProyDda!D$24*DdaAñoBase!$G130+ProyDda!D$25*DdaAñoBase!$H130+ProyDda!D$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F130+ProyDda!E$24*DdaAñoBase!$G130+ProyDda!E$25*DdaAñoBase!$H130+ProyDda!E$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F130+ProyDda!F$24*DdaAñoBase!$G130+ProyDda!F$25*DdaAñoBase!$H130+ProyDda!F$26*DdaAñoBase!$I130)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F130+ProyDda!G$24*DdaAñoBase!$G130+ProyDda!G$25*DdaAñoBase!$H130+ProyDda!G$26*DdaAñoBase!$I130)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I130*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I130*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F131+ProyDda!B$24*DdaAñoBase!$G131+ProyDda!B$25*DdaAñoBase!$H131+ProyDda!B$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F131+ProyDda!C$24*DdaAñoBase!$G131+ProyDda!C$25*DdaAñoBase!$H131+ProyDda!C$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F131+ProyDda!D$24*DdaAñoBase!$G131+ProyDda!D$25*DdaAñoBase!$H131+ProyDda!D$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F131+ProyDda!E$24*DdaAñoBase!$G131+ProyDda!E$25*DdaAñoBase!$H131+ProyDda!E$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F131+ProyDda!F$24*DdaAñoBase!$G131+ProyDda!F$25*DdaAñoBase!$H131+ProyDda!F$26*DdaAñoBase!$I131)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F131+ProyDda!G$24*DdaAñoBase!$G131+ProyDda!G$25*DdaAñoBase!$H131+ProyDda!G$26*DdaAñoBase!$I131)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I131*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I131*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F132+ProyDda!B$24*DdaAñoBase!$G132+ProyDda!B$25*DdaAñoBase!$H132+ProyDda!B$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F132+ProyDda!C$24*DdaAñoBase!$G132+ProyDda!C$25*DdaAñoBase!$H132+ProyDda!C$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F132+ProyDda!D$24*DdaAñoBase!$G132+ProyDda!D$25*DdaAñoBase!$H132+ProyDda!D$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F132+ProyDda!E$24*DdaAñoBase!$G132+ProyDda!E$25*DdaAñoBase!$H132+ProyDda!E$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F132+ProyDda!F$24*DdaAñoBase!$G132+ProyDda!F$25*DdaAñoBase!$H132+ProyDda!F$26*DdaAñoBase!$I132)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F132+ProyDda!G$24*DdaAñoBase!$G132+ProyDda!G$25*DdaAñoBase!$H132+ProyDda!G$26*DdaAñoBase!$I132)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I132*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I132*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F133+ProyDda!B$24*DdaAñoBase!$G133+ProyDda!B$25*DdaAñoBase!$H133+ProyDda!B$26*DdaAñoBase!$I133)","v":637685.89872753469},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F133+ProyDda!C$24*DdaAñoBase!$G133+ProyDda!C$25*DdaAñoBase!$H133+ProyDda!C$26*DdaAñoBase!$I133)","v":631773.19818008319},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F133+ProyDda!D$24*DdaAñoBase!$G133+ProyDda!D$25*DdaAñoBase!$H133+ProyDda!D$26*DdaAñoBase!$I133)","v":653429.54618589254},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F133+ProyDda!E$24*DdaAñoBase!$G133+ProyDda!E$25*DdaAñoBase!$H133+ProyDda!E$26*DdaAñoBase!$I133)","v":664408.53004935966},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F133+ProyDda!F$24*DdaAñoBase!$G133+ProyDda!F$25*DdaAñoBase!$H133+ProyDda!F$26*DdaAñoBase!$I133)","v":675845.24339645752},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F133+ProyDda!G$24*DdaAñoBase!$G133+ProyDda!G$25*DdaAñoBase!$H133+ProyDda!G$26*DdaAñoBase!$I133)","v":688074.60475873307},null,{"$f":"+Clientes!H136*0.01*12","v":22936.597954705438},{"$f":"+Clientes!I136*0.01*12","v":23325.060522254185},{"$f":"+Clientes!J136*0.01*12","v":24115.126282431451},{"$f":"+Clientes!K136*0.01*12","v":24931.919871032631},{"$f":"+Clientes!L136*0.01*12","v":25776.349357449079},null,{"$f":"+DdaAñoBase!$I133*ProyDda!C$26-DdaAñoBase!$N133*12*0.01","v":588.76028865657588},{"$f":"+DdaAñoBase!$I133*ProyDda!D$26-DdaAñoBase!$N133*12*0.01","v":604.13330254091773},{"$f":"+DdaAñoBase!$I133*ProyDda!E$26-DdaAñoBase!$N133*12*0.01","v":604.66681775181871},{"$f":"+DdaAñoBase!$I133*ProyDda!F$26-DdaAñoBase!$N133*12*0.01","v":604.592893780586},{"$f":"+DdaAñoBase!$I133*ProyDda!G$26-DdaAñoBase!$N133*12*0.01","v":605.12644515993702},null,608247.83993672114,629500.35236109747,639688.73694917641,650308.73063164437,661693.12895612407,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$69:$I$69)","v":2116678.2539995676}]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F134+ProyDda!B$24*DdaAñoBase!$G134+ProyDda!B$25*DdaAñoBase!$H134+ProyDda!B$26*DdaAñoBase!$I134)","v":217996.06083965983},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F134+ProyDda!C$24*DdaAñoBase!$G134+ProyDda!C$25*DdaAñoBase!$H134+ProyDda!C$26*DdaAñoBase!$I134)","v":215494.27218342238},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F134+ProyDda!D$24*DdaAñoBase!$G134+ProyDda!D$25*DdaAñoBase!$H134+ProyDda!D$26*DdaAñoBase!$I134)","v":222535.72477361836},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F134+ProyDda!E$24*DdaAñoBase!$G134+ProyDda!E$25*DdaAñoBase!$H134+ProyDda!E$26*DdaAñoBase!$I134)","v":225589.89098932079},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F134+ProyDda!F$24*DdaAñoBase!$G134+ProyDda!F$25*DdaAñoBase!$H134+ProyDda!F$26*DdaAñoBase!$I134)","v":228698.21112778867},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F134+ProyDda!G$24*DdaAñoBase!$G134+ProyDda!G$25*DdaAñoBase!$H134+ProyDda!G$26*DdaAñoBase!$I134)","v":232050.54899467106},null,{"$f":"+Clientes!H137*0.01*12","v":17784.710496960579},{"$f":"+Clientes!I137*0.01*12","v":18089.26364685352},{"$f":"+Clientes!J137*0.01*12","v":18708.728020793948},{"$f":"+Clientes!K137*0.01*12","v":19349.269095373202},{"$f":"+Clientes!L137*0.01*12","v":20011.619459740268},null,{"$f":"+DdaAñoBase!$I134*ProyDda!C$26-DdaAñoBase!$N134*12*0.01","v":14.604359343741894},{"$f":"+DdaAñoBase!$I134*ProyDda!D$26-DdaAñoBase!$N134*12*0.01","v":15.066217720154366},{"$f":"+DdaAñoBase!$I134*ProyDda!E$26-DdaAñoBase!$N134*12*0.01","v":15.082246357801608},{"$f":"+DdaAñoBase!$I134*ProyDda!F$26-DdaAñoBase!$N134*12*0.01","v":15.080025426656398},{"$f":"+DdaAñoBase!$I134*ProyDda!G$26-DdaAñoBase!$N134*12*0.01","v":15.096055150928663},null,197694.95732711806,204431.39490904467,206866.08072216902,209333.86200698881,212023.83347977986,{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$69:$I$69)","v":683199.75920134317}]
[{"$f":"+DdaAñoBase!A135","v":"BTS_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F135+ProyDda!B$24*DdaAñoBase!$G135+ProyDda!B$25*DdaAñoBase!$H135+ProyDda!B$26*DdaAñoBase!$I135)","v":151495.47496642693},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F135+ProyDda!C$24*DdaAñoBase!$G135+ProyDda!C$25*DdaAñoBase!$H135+ProyDda!C$26*DdaAñoBase!$I135)","v":149786.39643069392},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F135+ProyDda!D$24*DdaAñoBase!$G135+ProyDda!D$25*DdaAñoBase!$H135+ProyDda!D$26*DdaAñoBase!$I135)","v":154702.05297791288},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F135+ProyDda!E$24*DdaAñoBase!$G135+ProyDda!E$25*DdaAñoBase!$H135+ProyDda!E$26*DdaAñoBase!$I135)","v":156867.47143258972},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F135+ProyDda!F$24*DdaAñoBase!$G135+ProyDda!F$25*DdaAñoBase!$H135+ProyDda!F$26*DdaAñoBase!$I135)","v":159076.80515707954},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F135+ProyDda!G$24*DdaAñoBase!$G135+ProyDda!G$25*DdaAñoBase!$H135+ProyDda!G$26*DdaAñoBase!$I135)","v":161457.37098728202},null,{"$f":"+Clientes!H138*0.01*12","v":13182.342735450486},{"$f":"+Clientes!I138*0.01*12","v":13406.25180795827},{"$f":"+Clientes!J138*0.01*12","v":13861.655011407191},{"$f":"+Clientes!K138*0.01*12","v":14332.487761062039},{"$f":"+Clientes!L138*0.01*12","v":14819.277471204512},null,{"$f":"+DdaAñoBase!$I135*ProyDda!C$26-DdaAñoBase!$N135*12*0.01","v":14.604359343741894},{"$f":"+DdaAñoBase!$I135*ProyDda!D$26-DdaAñoBase!$N135*12*0.01","v":15.066217720154366},{"$f":"+DdaAñoBase!$I135*ProyDda!E$26-DdaAñoBase!$N135*12*0.01","v":15.082246357801608},{"$f":"+DdaAñoBase!$I135*ProyDda!F$26-DdaAñoBase!$N135*12*0.01","v":15.080025426656398},{"$f":"+DdaAñoBase!$I135*ProyDda!G$26-DdaAñoBase!$N135*12*0.01","v":15.096055150928663},null,136589.4493358997,141280.73495223446,142990.73417482473,144729.23737059082,146622.99746092656,{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$69:$I$69)","v":472290.4719902933}]
[{"$f":"+DdaAñoBase!A136","v":"BTS_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F136+ProyDda!B$24*DdaAñoBase!$G136+ProyDda!B$25*DdaAñoBase!$H136+ProyDda!B$26*DdaAñoBase!$I136)","v":46.370188764688876},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F136+ProyDda!C$24*DdaAñoBase!$G136+ProyDda!C$25*DdaAñoBase!$H136+ProyDda!C$26*DdaAñoBase!$I136)","v":46.238634831932302},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F136+ProyDda!D$24*DdaAñoBase!$G136+ProyDda!D$25*DdaAñoBase!$H136+ProyDda!D$26*DdaAñoBase!$I136)","v":48.037767982393042},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F136+ProyDda!E$24*DdaAñoBase!$G136+ProyDda!E$25*DdaAñoBase!$H136+ProyDda!E$26*DdaAñoBase!$I136)","v":49.269443419420007},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F136+ProyDda!F$24*DdaAñoBase!$G136+ProyDda!F$25*DdaAñoBase!$H136+ProyDda!F$26*DdaAñoBase!$I136)","v":50.597721017677038},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F136+ProyDda!G$24*DdaAñoBase!$G136+ProyDda!G$25*DdaAñoBase!$H136+ProyDda!G$26*DdaAñoBase!$I136)","v":52.000282487543643},null,{"$f":"+Clientes!H139*0.01*12","v":2.4786299111493451},{"$f":"+Clientes!I139*0.01*12","v":2.5065879879028108},{"$f":"+Clientes!J139*0.01*12","v":2.5632150476246416},{"$f":"+Clientes!K139*0.01*12","v":2.6212521576584535},{"$f":"+Clientes!L139*0.01*12","v":2.6806777396607577},null,{"$f":"+DdaAñoBase!$I136*ProyDda!C$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!D$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!E$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!F$26-DdaAñoBase!$N136*12*0.01","v":0},{"$f":"+DdaAñoBase!$I136*ProyDda!G$26-DdaAñoBase!$N136*12*0.01","v":0},null,43.760004920782954,45.53117999449023,46.706228371795362,47.976468860018585,49.319604747882885,{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$69:$I$69)","v":155.22609916174667}]
[{"$f":"+DdaAñoBase!A137","v":"BTS_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F137+ProyDda!B$24*DdaAñoBase!$G137+ProyDda!B$25*DdaAñoBase!$H137+ProyDda!B$26*DdaAñoBase!$I137)","v":66189.939331948597},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F137+ProyDda!C$24*DdaAñoBase!$G137+ProyDda!C$25*DdaAñoBase!$H137+ProyDda!C$26*DdaAñoBase!$I137)","v":65400.486815267162},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F137+ProyDda!D$24*DdaAñoBase!$G137+ProyDda!D$25*DdaAñoBase!$H137+ProyDda!D$26*DdaAñoBase!$I137)","v":67516.017498716756},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F137+ProyDda!E$24*DdaAñoBase!$G137+ProyDda!E$25*DdaAñoBase!$H137+ProyDda!E$26*DdaAñoBase!$I137)","v":68399.966476220899},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F137+ProyDda!F$24*DdaAñoBase!$G137+ProyDda!F$25*DdaAñoBase!$H137+ProyDda!F$26*DdaAñoBase!$I137)","v":69294.011672066146},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F137+ProyDda!G$24*DdaAñoBase!$G137+ProyDda!G$25*DdaAñoBase!$H137+ProyDda!G$26*DdaAñoBase!$I137)","v":70260.477600464554},null,{"$f":"+Clientes!H140*0.01*12","v":4583.9901501970025},{"$f":"+Clientes!I140*0.01*12","v":4664.3292755132425},{"$f":"+Clientes!J140*0.01*12","v":4827.7703320659584},{"$f":"+Clientes!K140*0.01*12","v":4996.8377926968724},{"$f":"+Clientes!L140*0.01*12","v":5171.7361586659808},null,{"$f":"+DdaAñoBase!$I137*ProyDda!C$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!D$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!E$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!F$26-DdaAñoBase!$N137*12*0.01","v":0},{"$f":"+DdaAñoBase!$I137*ProyDda!G$26-DdaAñoBase!$N137*12*0.01","v":0},null,60816.496665070161,62851.688223203513,63572.196144154943,64297.173879369271,65088.741441798571,{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$69:$I$69)","v":209907.17672615746}]
[{"$f":"+DdaAñoBase!A138","v":"BTS_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F138+ProyDda!B$24*DdaAñoBase!$G138+ProyDda!B$25*DdaAñoBase!$H138+ProyDda!B$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F138+ProyDda!C$24*DdaAñoBase!$G138+ProyDda!C$25*DdaAñoBase!$H138+ProyDda!C$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F138+ProyDda!D$24*DdaAñoBase!$G138+ProyDda!D$25*DdaAñoBase!$H138+ProyDda!D$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F138+ProyDda!E$24*DdaAñoBase!$G138+ProyDda!E$25*DdaAñoBase!$H138+ProyDda!E$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F138+ProyDda!F$24*DdaAñoBase!$G138+ProyDda!F$25*DdaAñoBase!$H138+ProyDda!F$26*DdaAñoBase!$I138)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F138+ProyDda!G$24*DdaAñoBase!$G138+ProyDda!G$25*DdaAñoBase!$H138+ProyDda!G$26*DdaAñoBase!$I138)","v":0},null,{"$f":"+Clientes!H141*0.01*12","v":0},{"$f":"+Clientes!I141*0.01*12","v":0},{"$f":"+Clientes!J141*0.01*12","v":0},{"$f":"+Clientes!K141*0.01*12","v":0},{"$f":"+Clientes!L141*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I138*ProyDda!C$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!D$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!E$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!F$26-DdaAñoBase!$N138*12*0.01","v":0},{"$f":"+DdaAñoBase!$I138*ProyDda!G$26-DdaAñoBase!$N138*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A139","v":"BTS_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F139+ProyDda!B$24*DdaAñoBase!$G139+ProyDda!B$25*DdaAñoBase!$H139+ProyDda!B$26*DdaAñoBase!$I139)","v":2.1460497755487773},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F139+ProyDda!C$24*DdaAñoBase!$G139+ProyDda!C$25*DdaAñoBase!$H139+ProyDda!C$26*DdaAñoBase!$I139)","v":2.1399613533235091},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F139+ProyDda!D$24*DdaAñoBase!$G139+ProyDda!D$25*DdaAñoBase!$H139+ProyDda!D$26*DdaAñoBase!$I139)","v":2.2232266881558065},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F139+ProyDda!E$24*DdaAñoBase!$G139+ProyDda!E$25*DdaAñoBase!$H139+ProyDda!E$26*DdaAñoBase!$I139)","v":2.2802296218422331},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F139+ProyDda!F$24*DdaAñoBase!$G139+ProyDda!F$25*DdaAñoBase!$H139+ProyDda!F$26*DdaAñoBase!$I139)","v":2.3417033815474486},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F139+ProyDda!G$24*DdaAñoBase!$G139+ProyDda!G$25*DdaAñoBase!$H139+ProyDda!G$26*DdaAñoBase!$I139)","v":2.4066150588079194},null,{"$f":"+Clientes!H142*0.01*12","v":0.1410482936990736},{"$f":"+Clientes!I142*0.01*12","v":0.14263926902114396},{"$f":"+Clientes!J142*0.01*12","v":0.14586167431651784},{"$f":"+Clientes!K142*0.01*12","v":0.14916431958222379},{"$f":"+Clientes!L142*0.01*12","v":0.15254597688644503},null,{"$f":"+DdaAñoBase!$I139*ProyDda!C$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!D$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!E$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!F$26-DdaAñoBase!$N139*12*0.01","v":0},{"$f":"+DdaAñoBase!$I139*ProyDda!G$26-DdaAñoBase!$N139*12*0.01","v":0},null,1.9989130596244356,2.0805874191346625,2.1343679475257153,2.192539061965225,2.2540690819214744,{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$69:$I$69)","v":7.0936881483638627}]
[{"$f":"+DdaAñoBase!A140","v":"BTS_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F140+ProyDda!B$24*DdaAñoBase!$G140+ProyDda!B$25*DdaAñoBase!$H140+ProyDda!B$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F140+ProyDda!C$24*DdaAñoBase!$G140+ProyDda!C$25*DdaAñoBase!$H140+ProyDda!C$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F140+ProyDda!D$24*DdaAñoBase!$G140+ProyDda!D$25*DdaAñoBase!$H140+ProyDda!D$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F140+ProyDda!E$24*DdaAñoBase!$G140+ProyDda!E$25*DdaAñoBase!$H140+ProyDda!E$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F140+ProyDda!F$24*DdaAñoBase!$G140+ProyDda!F$25*DdaAñoBase!$H140+ProyDda!F$26*DdaAñoBase!$I140)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F140+ProyDda!G$24*DdaAñoBase!$G140+ProyDda!G$25*DdaAñoBase!$H140+ProyDda!G$26*DdaAñoBase!$I140)","v":0},null,{"$f":"+Clientes!H143*0.01*12","v":0},{"$f":"+Clientes!I143*0.01*12","v":0},{"$f":"+Clientes!J143*0.01*12","v":0},{"$f":"+Clientes!K143*0.01*12","v":0},{"$f":"+Clientes!L143*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I140*ProyDda!C$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!D$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!E$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!F$26-DdaAñoBase!$N140*12*0.01","v":0},{"$f":"+DdaAñoBase!$I140*ProyDda!G$26-DdaAñoBase!$N140*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A141","v":"BTS_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F141+ProyDda!B$24*DdaAñoBase!$G141+ProyDda!B$25*DdaAñoBase!$H141+ProyDda!B$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F141+ProyDda!C$24*DdaAñoBase!$G141+ProyDda!C$25*DdaAñoBase!$H141+ProyDda!C$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F141+ProyDda!D$24*DdaAñoBase!$G141+ProyDda!D$25*DdaAñoBase!$H141+ProyDda!D$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F141+ProyDda!E$24*DdaAñoBase!$G141+ProyDda!E$25*DdaAñoBase!$H141+ProyDda!E$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F141+ProyDda!F$24*DdaAñoBase!$G141+ProyDda!F$25*DdaAñoBase!$H141+ProyDda!F$26*DdaAñoBase!$I141)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F141+ProyDda!G$24*DdaAñoBase!$G141+ProyDda!G$25*DdaAñoBase!$H141+ProyDda!G$26*DdaAñoBase!$I141)","v":0},null,{"$f":"+Clientes!H144*0.01*12","v":0},{"$f":"+Clientes!I144*0.01*12","v":0},{"$f":"+Clientes!J144*0.01*12","v":0},{"$f":"+Clientes!K144*0.01*12","v":0},{"$f":"+Clientes!L144*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I141*ProyDda!C$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!D$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!E$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!F$26-DdaAñoBase!$N141*12*0.01","v":0},{"$f":"+DdaAñoBase!$I141*ProyDda!G$26-DdaAñoBase!$N141*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A142","v":"BTS_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F142+ProyDda!B$24*DdaAñoBase!$G142+ProyDda!B$25*DdaAñoBase!$H142+ProyDda!B$26*DdaAñoBase!$I142)","v":261.41667655362693},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F142+ProyDda!C$24*DdaAñoBase!$G142+ProyDda!C$25*DdaAñoBase!$H142+ProyDda!C$26*DdaAñoBase!$I142)","v":258.29873966940096},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F142+ProyDda!D$24*DdaAñoBase!$G142+ProyDda!D$25*DdaAñoBase!$H142+ProyDda!D$26*DdaAñoBase!$I142)","v":266.65401247968555},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F142+ProyDda!E$24*DdaAñoBase!$G142+ProyDda!E$25*DdaAñoBase!$H142+ProyDda!E$26*DdaAñoBase!$I142)","v":270.14516243803843},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F142+ProyDda!F$24*DdaAñoBase!$G142+ProyDda!F$25*DdaAñoBase!$H142+ProyDda!F$26*DdaAñoBase!$I142)","v":273.67618733616501},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F142+ProyDda!G$24*DdaAñoBase!$G142+ProyDda!G$25*DdaAñoBase!$H142+ProyDda!G$26*DdaAñoBase!$I142)","v":277.49323738265565},null,{"$f":"+Clientes!H145*0.01*12","v":15.634515851255173},{"$f":"+Clientes!I145*0.01*12","v":15.908526764690212},{"$f":"+Clientes!J145*0.01*12","v":16.465971633831028},{"$f":"+Clientes!K145*0.01*12","v":17.042606357413906},{"$f":"+Clientes!L145*0.01*12","v":17.639128423453933},null,{"$f":"+DdaAñoBase!$I142*ProyDda!C$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!D$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!E$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!F$26-DdaAñoBase!$N142*12*0.01","v":0},{"$f":"+DdaAñoBase!$I142*ProyDda!G$26-DdaAñoBase!$N142*12*0.01","v":0},null,242.66422381814579,250.74548571499534,253.67919080420739,256.63358097875113,259.85410895920171,{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$69:$I$69)","v":837.69419283545437}]
[{"$f":"+DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F143+ProyDda!B$24*DdaAñoBase!$G143+ProyDda!B$25*DdaAñoBase!$H143+ProyDda!B$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F143+ProyDda!C$24*DdaAñoBase!$G143+ProyDda!C$25*DdaAñoBase!$H143+ProyDda!C$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F143+ProyDda!D$24*DdaAñoBase!$G143+ProyDda!D$25*DdaAñoBase!$H143+ProyDda!D$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F143+ProyDda!E$24*DdaAñoBase!$G143+ProyDda!E$25*DdaAñoBase!$H143+ProyDda!E$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F143+ProyDda!F$24*DdaAñoBase!$G143+ProyDda!F$25*DdaAñoBase!$H143+ProyDda!F$26*DdaAñoBase!$I143)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F143+ProyDda!G$24*DdaAñoBase!$G143+ProyDda!G$25*DdaAñoBase!$H143+ProyDda!G$26*DdaAñoBase!$I143)","v":0},null,{"$f":"+Clientes!H146*0.01*12","v":0},{"$f":"+Clientes!I146*0.01*12","v":0},{"$f":"+Clientes!J146*0.01*12","v":0},{"$f":"+Clientes!K146*0.01*12","v":0},{"$f":"+Clientes!L146*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I143*ProyDda!C$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!D$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!E$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!F$26-DdaAñoBase!$N143*12*0.01","v":0},{"$f":"+DdaAñoBase!$I143*ProyDda!G$26-DdaAñoBase!$N143*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F144+ProyDda!B$24*DdaAñoBase!$G144+ProyDda!B$25*DdaAñoBase!$H144+ProyDda!B$26*DdaAñoBase!$I144)","v":0.71362619042344877},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F144+ProyDda!C$24*DdaAñoBase!$G144+ProyDda!C$25*DdaAñoBase!$H144+ProyDda!C$26*DdaAñoBase!$I144)","v":0.71160160664733541},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F144+ProyDda!D$24*DdaAñoBase!$G144+ProyDda!D$25*DdaAñoBase!$H144+ProyDda!D$26*DdaAñoBase!$I144)","v":0.73928983847108731},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F144+ProyDda!E$24*DdaAñoBase!$G144+ProyDda!E$25*DdaAñoBase!$H144+ProyDda!E$26*DdaAñoBase!$I144)","v":0.75824503087765815},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F144+ProyDda!F$24*DdaAñoBase!$G144+ProyDda!F$25*DdaAñoBase!$H144+ProyDda!F$26*DdaAñoBase!$I144)","v":0.77868690759891046},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F144+ProyDda!G$24*DdaAñoBase!$G144+ProyDda!G$25*DdaAñoBase!$H144+ProyDda!G$26*DdaAñoBase!$I144)","v":0.80027199545901884},null,{"$f":"+Clientes!H147*0.01*12","v":0.1234172569866894},{"$f":"+Clientes!I147*0.01*12","v":0.12480936039350093},{"$f":"+Clientes!J147*0.01*12","v":0.12762896502695312},{"$f":"+Clientes!K147*0.01*12","v":0.1305187796344458},{"$f":"+Clientes!L147*0.01*12","v":0.1334777297756394},null,{"$f":"+DdaAñoBase!$I144*ProyDda!C$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!D$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!E$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!F$26-DdaAñoBase!$N144*12*0.01","v":0},{"$f":"+DdaAñoBase!$I144*ProyDda!G$26-DdaAñoBase!$N144*12*0.01","v":0},null,0.58818434966064603,0.61448047807758632,0.63061606585070507,0.64816812796446466,0.66679426568337941,{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$69:$I$69)","v":2.0965047469569429}]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F145+ProyDda!B$24*DdaAñoBase!$G145+ProyDda!B$25*DdaAñoBase!$H145+ProyDda!B$26*DdaAñoBase!$I145)","v":169281.25319144319},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F145+ProyDda!C$24*DdaAñoBase!$G145+ProyDda!C$25*DdaAñoBase!$H145+ProyDda!C$26*DdaAñoBase!$I145)","v":167460.57590052433},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F145+ProyDda!D$24*DdaAñoBase!$G145+ProyDda!D$25*DdaAñoBase!$H145+ProyDda!D$26*DdaAñoBase!$I145)","v":173020.39239811891},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F145+ProyDda!E$24*DdaAñoBase!$G145+ProyDda!E$25*DdaAñoBase!$H145+ProyDda!E$26*DdaAñoBase!$I145)","v":175569.56029142943},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F145+ProyDda!F$24*DdaAñoBase!$G145+ProyDda!F$25*DdaAñoBase!$H145+ProyDda!F$26*DdaAñoBase!$I145)","v":178186.75619954098},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F145+ProyDda!G$24*DdaAñoBase!$G145+ProyDda!G$25*DdaAñoBase!$H145+ProyDda!G$26*DdaAñoBase!$I145)","v":181000.28066212859},null,{"$f":"+Clientes!H148*0.01*12","v":3871.8053461046511},{"$f":"+Clientes!I148*0.01*12","v":3936.8356902112118},{"$f":"+Clientes!J148*0.01*12","v":4069.0870503227929},{"$f":"+Clientes!K148*0.01*12","v":4205.7928062351066},{"$f":"+Clientes!L148*0.01*12","v":4347.1015923972927},null,{"$f":"+DdaAñoBase!$I145*ProyDda!C$26-DdaAñoBase!$N145*12*0.01","v":51.156194072550072},{"$f":"+DdaAñoBase!$I145*ProyDda!D$26-DdaAñoBase!$N145*12*0.01","v":52.49973189184449},{"$f":"+DdaAñoBase!$I145*ProyDda!E$26-DdaAñoBase!$N145*12*0.01","v":52.546358914262292},{"$f":"+DdaAñoBase!$I145*ProyDda!F$26-DdaAñoBase!$N145*12*0.01","v":52.539898264980977},{"$f":"+DdaAñoBase!$I145*ProyDda!G$26-DdaAñoBase!$N145*12*0.01","v":52.586528448371688},null,163537.61436034713,169031.05697601585,171447.92688219238,173928.42349504089,176600.59254128294,{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$69:$I$69)","v":566800.1914523486}]
[{"$f":"+DdaAñoBase!A146","v":"BTS_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F146+ProyDda!B$24*DdaAñoBase!$G146+ProyDda!B$25*DdaAñoBase!$H146+ProyDda!B$26*DdaAñoBase!$I146)","v":108900.89402862822},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F146+ProyDda!C$24*DdaAñoBase!$G146+ProyDda!C$25*DdaAñoBase!$H146+ProyDda!C$26*DdaAñoBase!$I146)","v":107799.17974862123},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F146+ProyDda!D$24*DdaAñoBase!$G146+ProyDda!D$25*DdaAñoBase!$H146+ProyDda!D$26*DdaAñoBase!$I146)","v":111428.24721924786},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F146+ProyDda!E$24*DdaAñoBase!$G146+ProyDda!E$25*DdaAñoBase!$H146+ProyDda!E$26*DdaAñoBase!$I146)","v":113169.310652392},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F146+ProyDda!F$24*DdaAñoBase!$G146+ProyDda!F$25*DdaAñoBase!$H146+ProyDda!F$26*DdaAñoBase!$I146)","v":114968.93754113028},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F146+ProyDda!G$24*DdaAñoBase!$G146+ProyDda!G$25*DdaAñoBase!$H146+ProyDda!G$26*DdaAñoBase!$I146)","v":116898.76177669695},null,{"$f":"+Clientes!H149*0.01*12","v":2481.028131778658},{"$f":"+Clientes!I149*0.01*12","v":2521.7007683727375},{"$f":"+Clientes!J149*0.01*12","v":2604.3993456014041},{"$f":"+Clientes!K149*0.01*12","v":2689.8470758042404},{"$f":"+Clientes!L149*0.01*12","v":2778.1306938530606},null,{"$f":"+DdaAñoBase!$I146*ProyDda!C$26-DdaAñoBase!$N146*12*0.01","v":51.156194072550072},{"$f":"+DdaAñoBase!$I146*ProyDda!D$26-DdaAñoBase!$N146*12*0.01","v":52.49973189184449},{"$f":"+DdaAñoBase!$I146*ProyDda!E$26-DdaAñoBase!$N146*12*0.01","v":52.546358914262292},{"$f":"+DdaAñoBase!$I146*ProyDda!F$26-DdaAñoBase!$N146*12*0.01","v":52.539898264980977},{"$f":"+DdaAñoBase!$I146*ProyDda!G$26-DdaAñoBase!$N146*12*0.01","v":52.586528448371688},null,105266.99542277002,108854.04671898327,110512.36494787634,112226.55056706106,114068.04455439551,{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$69:$I$69)","v":365507.65655679844}]
[{"$f":"+DdaAñoBase!A147","v":"BTS_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F147+ProyDda!B$24*DdaAñoBase!$G147+ProyDda!B$25*DdaAñoBase!$H147+ProyDda!B$26*DdaAñoBase!$I147)","v":121.017556764693},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F147+ProyDda!C$24*DdaAñoBase!$G147+ProyDda!C$25*DdaAñoBase!$H147+ProyDda!C$26*DdaAñoBase!$I147)","v":120.67422550059619},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F147+ProyDda!D$24*DdaAñoBase!$G147+ProyDda!D$25*DdaAñoBase!$H147+ProyDda!D$26*DdaAñoBase!$I147)","v":125.3696279555658},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F147+ProyDda!E$24*DdaAñoBase!$G147+ProyDda!E$25*DdaAñoBase!$H147+ProyDda!E$26*DdaAñoBase!$I147)","v":128.58407146090676},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F147+ProyDda!F$24*DdaAñoBase!$G147+ProyDda!F$25*DdaAñoBase!$H147+ProyDda!F$26*DdaAñoBase!$I147)","v":132.05062861602337},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F147+ProyDda!G$24*DdaAñoBase!$G147+ProyDda!G$25*DdaAñoBase!$H147+ProyDda!G$26*DdaAñoBase!$I147)","v":135.71105284152935},null,{"$f":"+Clientes!H150*0.01*12","v":2.3654974255782135},{"$f":"+Clientes!I150*0.01*12","v":2.3921794075421019},{"$f":"+Clientes!J150*0.01*12","v":2.4462218296832678},{"$f":"+Clientes!K150*0.01*12","v":2.5016099429935452},{"$f":"+Clientes!L150*0.01*12","v":2.5583231540330891},null,{"$f":"+DdaAñoBase!$I147*ProyDda!C$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!D$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!E$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!F$26-DdaAñoBase!$N147*12*0.01","v":0},{"$f":"+DdaAñoBase!$I147*ProyDda!G$26-DdaAñoBase!$N147*12*0.01","v":0},null,118.30872807501798,122.9774485480237,126.13784963122349,129.54901867302982,133.15272968749628,{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$69:$I$69)","v":419.18088591999765}]
[{"$f":"+DdaAñoBase!A148","v":"BTS_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F148+ProyDda!B$24*DdaAñoBase!$G148+ProyDda!B$25*DdaAñoBase!$H148+ProyDda!B$26*DdaAñoBase!$I148)","v":47999.68128826889},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F148+ProyDda!C$24*DdaAñoBase!$G148+ProyDda!C$25*DdaAñoBase!$H148+ProyDda!C$26*DdaAñoBase!$I148)","v":47427.18538367391},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F148+ProyDda!D$24*DdaAñoBase!$G148+ProyDda!D$25*DdaAñoBase!$H148+ProyDda!D$26*DdaAñoBase!$I148)","v":48961.327877019874},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F148+ProyDda!E$24*DdaAñoBase!$G148+ProyDda!E$25*DdaAñoBase!$H148+ProyDda!E$26*DdaAñoBase!$I148)","v":49602.350812280536},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F148+ProyDda!F$24*DdaAñoBase!$G148+ProyDda!F$25*DdaAñoBase!$H148+ProyDda!F$26*DdaAñoBase!$I148)","v":50250.695332475101},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F148+ProyDda!G$24*DdaAñoBase!$G148+ProyDda!G$25*DdaAñoBase!$H148+ProyDda!G$26*DdaAñoBase!$I148)","v":50951.557986336193},null,{"$f":"+Clientes!H151*0.01*12","v":1197.8596383350964},{"$f":"+Clientes!I151*0.01*12","v":1218.8533561316613},{"$f":"+Clientes!J151*0.01*12","v":1261.5627508896168},{"$f":"+Clientes!K151*0.01*12","v":1305.7424023744429},{"$f":"+Clientes!L151*0.01*12","v":1351.4457495764764},null,{"$f":"+DdaAñoBase!$I148*ProyDda!C$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!D$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!E$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!F$26-DdaAñoBase!$N148*12*0.01","v":0},{"$f":"+DdaAñoBase!$I148*ProyDda!G$26-DdaAñoBase!$N148*12*0.01","v":0},null,46229.325745338814,47742.474520888216,48340.788061390922,48944.952930100655,49600.112236759713,{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$69:$I$69)","v":159682.43199800249}]
[{"$f":"+DdaAñoBase!A149","v":"BTS_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F149+ProyDda!B$24*DdaAñoBase!$G149+ProyDda!B$25*DdaAñoBase!$H149+ProyDda!B$26*DdaAñoBase!$I149)","v":11962.658345009319},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F149+ProyDda!C$24*DdaAñoBase!$G149+ProyDda!C$25*DdaAñoBase!$H149+ProyDda!C$26*DdaAñoBase!$I149)","v":11819.978795337795},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F149+ProyDda!D$24*DdaAñoBase!$G149+ProyDda!D$25*DdaAñoBase!$H149+ProyDda!D$26*DdaAñoBase!$I149)","v":12202.323469466784},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F149+ProyDda!E$24*DdaAñoBase!$G149+ProyDda!E$25*DdaAñoBase!$H149+ProyDda!E$26*DdaAñoBase!$I149)","v":12362.081579521411},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F149+ProyDda!F$24*DdaAñoBase!$G149+ProyDda!F$25*DdaAñoBase!$H149+ProyDda!F$26*DdaAñoBase!$I149)","v":12523.664402089906},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F149+ProyDda!G$24*DdaAñoBase!$G149+ProyDda!G$25*DdaAñoBase!$H149+ProyDda!G$26*DdaAñoBase!$I149)","v":12698.335988439914},null,{"$f":"+Clientes!H152*0.01*12","v":183.46646958696979},{"$f":"+Clientes!I152*0.01*12","v":186.68190749336279},{"$f":"+Clientes!J152*0.01*12","v":193.22335995045469},{"$f":"+Clientes!K152*0.01*12","v":199.98999973537104},{"$f":"+Clientes!L152*0.01*12","v":206.9900116659166},null,{"$f":"+DdaAñoBase!$I149*ProyDda!C$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!D$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!E$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!F$26-DdaAñoBase!$N149*12*0.01","v":0},{"$f":"+DdaAñoBase!$I149*ProyDda!G$26-DdaAñoBase!$N149*12*0.01","v":0},null,11636.512325750824,12015.641561973422,12168.858219570957,12323.674402354534,12491.345976773997,{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$69:$I$69)","v":40200.441342003483}]
[{"$f":"+DdaAñoBase!A150","v":"BTS_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F150+ProyDda!B$24*DdaAñoBase!$G150+ProyDda!B$25*DdaAñoBase!$H150+ProyDda!B$26*DdaAñoBase!$I150)","v":5.3470252238974343},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F150+ProyDda!C$24*DdaAñoBase!$G150+ProyDda!C$25*DdaAñoBase!$H150+ProyDda!C$26*DdaAñoBase!$I150)","v":5.3318555164735137},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F150+ProyDda!D$24*DdaAñoBase!$G150+ProyDda!D$25*DdaAñoBase!$H150+ProyDda!D$26*DdaAñoBase!$I150)","v":5.5393166157906109},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F150+ProyDda!E$24*DdaAñoBase!$G150+ProyDda!E$25*DdaAñoBase!$H150+ProyDda!E$26*DdaAñoBase!$I150)","v":5.6813432023731778},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F150+ProyDda!F$24*DdaAñoBase!$G150+ProyDda!F$25*DdaAñoBase!$H150+ProyDda!F$26*DdaAñoBase!$I150)","v":5.8345091482411116},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F150+ProyDda!G$24*DdaAñoBase!$G150+ProyDda!G$25*DdaAñoBase!$H150+ProyDda!G$26*DdaAñoBase!$I150)","v":5.9962408935117786},null,{"$f":"+Clientes!H153*0.01*12","v":0.1234172569866894},{"$f":"+Clientes!I153*0.01*12","v":0.12480936039350093},{"$f":"+Clientes!J153*0.01*12","v":0.12762896502695312},{"$f":"+Clientes!K153*0.01*12","v":0.1305187796344458},{"$f":"+Clientes!L153*0.01*12","v":0.1334777297756394},null,{"$f":"+DdaAñoBase!$I150*ProyDda!C$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!D$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!E$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!F$26-DdaAñoBase!$N150*12*0.01","v":0},{"$f":"+DdaAñoBase!$I150*ProyDda!G$26-DdaAñoBase!$N150*12*0.01","v":0},null,5.2084382594868242,5.4145072553971101,5.5537142373462247,5.7039903686066662,5.8627631637361395,{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$69:$I$69)","v":18.456230477301624}]
[{"$f":"+DdaAñoBase!A151","v":"BTS_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F151+ProyDda!B$24*DdaAñoBase!$G151+ProyDda!B$25*DdaAñoBase!$H151+ProyDda!B$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F151+ProyDda!C$24*DdaAñoBase!$G151+ProyDda!C$25*DdaAñoBase!$H151+ProyDda!C$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F151+ProyDda!D$24*DdaAñoBase!$G151+ProyDda!D$25*DdaAñoBase!$H151+ProyDda!D$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F151+ProyDda!E$24*DdaAñoBase!$G151+ProyDda!E$25*DdaAñoBase!$H151+ProyDda!E$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F151+ProyDda!F$24*DdaAñoBase!$G151+ProyDda!F$25*DdaAñoBase!$H151+ProyDda!F$26*DdaAñoBase!$I151)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F151+ProyDda!G$24*DdaAñoBase!$G151+ProyDda!G$25*DdaAñoBase!$H151+ProyDda!G$26*DdaAñoBase!$I151)","v":0},null,{"$f":"+Clientes!H154*0.01*12","v":0},{"$f":"+Clientes!I154*0.01*12","v":0},{"$f":"+Clientes!J154*0.01*12","v":0},{"$f":"+Clientes!K154*0.01*12","v":0},{"$f":"+Clientes!L154*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I151*ProyDda!C$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!D$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!E$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!F$26-DdaAñoBase!$N151*12*0.01","v":0},{"$f":"+DdaAñoBase!$I151*ProyDda!G$26-DdaAñoBase!$N151*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A152","v":"BTS_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F152+ProyDda!B$24*DdaAñoBase!$G152+ProyDda!B$25*DdaAñoBase!$H152+ProyDda!B$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F152+ProyDda!C$24*DdaAñoBase!$G152+ProyDda!C$25*DdaAñoBase!$H152+ProyDda!C$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F152+ProyDda!D$24*DdaAñoBase!$G152+ProyDda!D$25*DdaAñoBase!$H152+ProyDda!D$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F152+ProyDda!E$24*DdaAñoBase!$G152+ProyDda!E$25*DdaAñoBase!$H152+ProyDda!E$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F152+ProyDda!F$24*DdaAñoBase!$G152+ProyDda!F$25*DdaAñoBase!$H152+ProyDda!F$26*DdaAñoBase!$I152)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F152+ProyDda!G$24*DdaAñoBase!$G152+ProyDda!G$25*DdaAñoBase!$H152+ProyDda!G$26*DdaAñoBase!$I152)","v":0},null,{"$f":"+Clientes!H155*0.01*12","v":0},{"$f":"+Clientes!I155*0.01*12","v":0},{"$f":"+Clientes!J155*0.01*12","v":0},{"$f":"+Clientes!K155*0.01*12","v":0},{"$f":"+Clientes!L155*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I152*ProyDda!C$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!D$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!E$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!F$26-DdaAñoBase!$N152*12*0.01","v":0},{"$f":"+DdaAñoBase!$I152*ProyDda!G$26-DdaAñoBase!$N152*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A153","v":"BTS_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F153+ProyDda!B$24*DdaAñoBase!$G153+ProyDda!B$25*DdaAñoBase!$H153+ProyDda!B$26*DdaAñoBase!$I153)","v":286.20553247957724},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F153+ProyDda!C$24*DdaAñoBase!$G153+ProyDda!C$25*DdaAñoBase!$H153+ProyDda!C$26*DdaAñoBase!$I153)","v":282.79193699687079},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F153+ProyDda!D$24*DdaAñoBase!$G153+ProyDda!D$25*DdaAñoBase!$H153+ProyDda!D$26*DdaAñoBase!$I153)","v":291.93949917693345},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F153+ProyDda!E$24*DdaAñoBase!$G153+ProyDda!E$25*DdaAñoBase!$H153+ProyDda!E$26*DdaAñoBase!$I153)","v":295.7616976914627},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F153+ProyDda!F$24*DdaAñoBase!$G153+ProyDda!F$25*DdaAñoBase!$H153+ProyDda!F$26*DdaAñoBase!$I153)","v":299.62755228991506},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F153+ProyDda!G$24*DdaAñoBase!$G153+ProyDda!G$25*DdaAñoBase!$H153+ProyDda!G$26*DdaAñoBase!$I153)","v":303.80655439283913},null,{"$f":"+Clientes!H156*0.01*12","v":6.7153572073875285},{"$f":"+Clientes!I156*0.01*12","v":6.8330507247273129},{"$f":"+Clientes!J156*0.01*12","v":7.0724851565524229},{"$f":"+Clientes!K156*0.01*12","v":7.3201620391551749},{"$f":"+Clientes!L156*0.01*12","v":7.5763809584782198},null,{"$f":"+DdaAñoBase!$I153*ProyDda!C$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!D$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!E$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!F$26-DdaAñoBase!$N153*12*0.01","v":0},{"$f":"+DdaAñoBase!$I153*ProyDda!G$26-DdaAñoBase!$N153*12*0.01","v":0},null,276.07657978948328,285.10644845220617,288.68921253491027,292.30739025075991,296.23017343436089,{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$69:$I$69)","v":953.62987309813695}]
[{"$f":"+DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F154+ProyDda!B$24*DdaAñoBase!$G154+ProyDda!B$25*DdaAñoBase!$H154+ProyDda!B$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F154+ProyDda!C$24*DdaAñoBase!$G154+ProyDda!C$25*DdaAñoBase!$H154+ProyDda!C$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F154+ProyDda!D$24*DdaAñoBase!$G154+ProyDda!D$25*DdaAñoBase!$H154+ProyDda!D$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F154+ProyDda!E$24*DdaAñoBase!$G154+ProyDda!E$25*DdaAñoBase!$H154+ProyDda!E$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F154+ProyDda!F$24*DdaAñoBase!$G154+ProyDda!F$25*DdaAñoBase!$H154+ProyDda!F$26*DdaAñoBase!$I154)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F154+ProyDda!G$24*DdaAñoBase!$G154+ProyDda!G$25*DdaAñoBase!$H154+ProyDda!G$26*DdaAñoBase!$I154)","v":0},null,{"$f":"+Clientes!H157*0.01*12","v":0},{"$f":"+Clientes!I157*0.01*12","v":0},{"$f":"+Clientes!J157*0.01*12","v":0},{"$f":"+Clientes!K157*0.01*12","v":0},{"$f":"+Clientes!L157*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I154*ProyDda!C$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!D$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!E$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!F$26-DdaAñoBase!$N154*12*0.01","v":0},{"$f":"+DdaAñoBase!$I154*ProyDda!G$26-DdaAñoBase!$N154*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F155+ProyDda!B$24*DdaAñoBase!$G155+ProyDda!B$25*DdaAñoBase!$H155+ProyDda!B$26*DdaAñoBase!$I155)","v":5.4494150686103646},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F155+ProyDda!C$24*DdaAñoBase!$G155+ProyDda!C$25*DdaAñoBase!$H155+ProyDda!C$26*DdaAñoBase!$I155)","v":5.4339548774272624},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F155+ProyDda!D$24*DdaAñoBase!$G155+ProyDda!D$25*DdaAñoBase!$H155+ProyDda!D$26*DdaAñoBase!$I155)","v":5.645388636092985},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F155+ProyDda!E$24*DdaAñoBase!$G155+ProyDda!E$25*DdaAñoBase!$H155+ProyDda!E$26*DdaAñoBase!$I155)","v":5.7901348807164945},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F155+ProyDda!F$24*DdaAñoBase!$G155+ProyDda!F$25*DdaAñoBase!$H155+ProyDda!F$26*DdaAñoBase!$I155)","v":5.9462337915053043},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F155+ProyDda!G$24*DdaAñoBase!$G155+ProyDda!G$25*DdaAñoBase!$H155+ProyDda!G$26*DdaAñoBase!$I155)","v":6.1110625276428561},null,{"$f":"+Clientes!H158*0.01*12","v":0.2468345139733788},{"$f":"+Clientes!I158*0.01*12","v":0.24961872078700187},{"$f":"+Clientes!J158*0.01*12","v":0.25525793005390623},{"$f":"+Clientes!K158*0.01*12","v":0.26103755926889161},{"$f":"+Clientes!L158*0.01*12","v":0.26695545955127881},null,{"$f":"+DdaAñoBase!$I155*ProyDda!C$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!D$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!E$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!F$26-DdaAñoBase!$N155*12*0.01","v":0},{"$f":"+DdaAñoBase!$I155*ProyDda!G$26-DdaAñoBase!$N155*12*0.01","v":0},null,5.1871203634538832,5.3957699153059835,5.5348769506625883,5.6851962322364127,5.844107068091577,{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$69:$I$69)","v":18.394566048670686}]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F156+ProyDda!B$24*DdaAñoBase!$G156+ProyDda!B$25*DdaAñoBase!$H156+ProyDda!B$26*DdaAñoBase!$I156)","v":250408.58469643167},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F156+ProyDda!C$24*DdaAñoBase!$G156+ProyDda!C$25*DdaAñoBase!$H156+ProyDda!C$26*DdaAñoBase!$I156)","v":248818.35009613645},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F156+ProyDda!D$24*DdaAñoBase!$G156+ProyDda!D$25*DdaAñoBase!$H156+ProyDda!D$26*DdaAñoBase!$I156)","v":257873.42901415535},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F156+ProyDda!E$24*DdaAñoBase!$G156+ProyDda!E$25*DdaAñoBase!$H156+ProyDda!E$26*DdaAñoBase!$I156)","v":263249.07876860956},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F156+ProyDda!F$24*DdaAñoBase!$G156+ProyDda!F$25*DdaAñoBase!$H156+ProyDda!F$26*DdaAñoBase!$I156)","v":268960.27606912784},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F156+ProyDda!G$24*DdaAñoBase!$G156+ProyDda!G$25*DdaAñoBase!$H156+ProyDda!G$26*DdaAñoBase!$I156)","v":275023.77510193345},null,{"$f":"+Clientes!H159*0.01*12","v":1280.0821116402085},{"$f":"+Clientes!I159*0.01*12","v":1298.961185189452},{"$f":"+Clientes!J159*0.01*12","v":1337.3112113147106},{"$f":"+Clientes!K159*0.01*12","v":1376.8579694243203},{"$f":"+Clientes!L159*0.01*12","v":1417.6283053115098},null,{"$f":"+DdaAñoBase!$I156*ProyDda!C$26-DdaAñoBase!$N156*12*0.01","v":522.99973524028383},{"$f":"+DdaAñoBase!$I156*ProyDda!D$26-DdaAñoBase!$N156*12*0.01","v":536.56735292891881},{"$f":"+DdaAñoBase!$I156*ProyDda!E$26-DdaAñoBase!$N156*12*0.01","v":537.03821247975475},{"$f":"+DdaAñoBase!$I156*ProyDda!F$26-DdaAñoBase!$N156*12*0.01","v":536.97297008894861},{"$f":"+DdaAñoBase!$I156*ProyDda!G$26-DdaAñoBase!$N156*12*0.01","v":537.44386156063661},null,247015.26824925595,256037.90047603697,261374.72934481507,267046.44512961456,273068.7029350613,{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$69:$I$69)","v":866678.3033458757}]
[{"$f":"+DdaAñoBase!A157","v":"BTS_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F157+ProyDda!B$24*DdaAñoBase!$G157+ProyDda!B$25*DdaAñoBase!$H157+ProyDda!B$26*DdaAñoBase!$I157)","v":225196.52904795381},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F157+ProyDda!C$24*DdaAñoBase!$G157+ProyDda!C$25*DdaAñoBase!$H157+ProyDda!C$26*DdaAñoBase!$I157)","v":223894.69337986293},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F157+ProyDda!D$24*DdaAñoBase!$G157+ProyDda!D$25*DdaAñoBase!$H157+ProyDda!D$26*DdaAñoBase!$I157)","v":232134.69893149519},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F157+ProyDda!E$24*DdaAñoBase!$G157+ProyDda!E$25*DdaAñoBase!$H157+ProyDda!E$26*DdaAñoBase!$I157)","v":237155.76708440896},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F157+ProyDda!F$24*DdaAñoBase!$G157+ProyDda!F$25*DdaAñoBase!$H157+ProyDda!F$26*DdaAñoBase!$I157)","v":242505.92300603283},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F157+ProyDda!G$24*DdaAñoBase!$G157+ProyDda!G$25*DdaAñoBase!$H157+ProyDda!G$26*DdaAñoBase!$I157)","v":248180.10769104483},null,{"$f":"+Clientes!H160*0.01*12","v":1045.2046859297443},{"$f":"+Clientes!I160*0.01*12","v":1060.0180434860283},{"$f":"+Clientes!J160*0.01*12","v":1090.097641829366},{"$f":"+Clientes!K160*0.01*12","v":1121.0910333149623},{"$f":"+Clientes!L160*0.01*12","v":1153.0150185750388},null,{"$f":"+DdaAñoBase!$I157*ProyDda!C$26-DdaAñoBase!$N157*12*0.01","v":522.99973524028383},{"$f":"+DdaAñoBase!$I157*ProyDda!D$26-DdaAñoBase!$N157*12*0.01","v":536.56735292891881},{"$f":"+DdaAñoBase!$I157*ProyDda!E$26-DdaAñoBase!$N157*12*0.01","v":537.03821247975475},{"$f":"+DdaAñoBase!$I157*ProyDda!F$26-DdaAñoBase!$N157*12*0.01","v":536.97297008894861},{"$f":"+DdaAñoBase!$I157*ProyDda!G$26-DdaAñoBase!$N157*12*0.01","v":537.44386156063661},null,222326.48895869291,230538.11353508025,235528.63123009983,240847.85900262892,246489.64881090916,{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$69:$I$69)","v":781262.28521701251}]
[{"$f":"+DdaAñoBase!A158","v":"BTS_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F158+ProyDda!B$24*DdaAñoBase!$G158+ProyDda!B$25*DdaAñoBase!$H158+ProyDda!B$26*DdaAñoBase!$I158)","v":1269.3217337019098},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F158+ProyDda!C$24*DdaAñoBase!$G158+ProyDda!C$25*DdaAñoBase!$H158+ProyDda!C$26*DdaAñoBase!$I158)","v":1265.7206212102342},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F158+ProyDda!D$24*DdaAñoBase!$G158+ProyDda!D$25*DdaAñoBase!$H158+ProyDda!D$26*DdaAñoBase!$I158)","v":1314.9694785157806},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F158+ProyDda!E$24*DdaAñoBase!$G158+ProyDda!E$25*DdaAñoBase!$H158+ProyDda!E$26*DdaAñoBase!$I158)","v":1348.6849418928812},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F158+ProyDda!F$24*DdaAñoBase!$G158+ProyDda!F$25*DdaAñoBase!$H158+ProyDda!F$26*DdaAñoBase!$I158)","v":1385.0447598874314},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F158+ProyDda!G$24*DdaAñoBase!$G158+ProyDda!G$25*DdaAñoBase!$H158+ProyDda!G$26*DdaAñoBase!$I158)","v":1423.437999250526},null,{"$f":"+Clientes!H161*0.01*12","v":7.3844658763702489},{"$f":"+Clientes!I161*0.01*12","v":7.4677600635444747},{"$f":"+Clientes!J161*0.01*12","v":7.6364664074460284},{"$f":"+Clientes!K161*0.01*12","v":7.809373648127675},{"$f":"+Clientes!L161*0.01*12","v":7.9864174982424245},null,{"$f":"+DdaAñoBase!$I158*ProyDda!C$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!D$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!E$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!F$26-DdaAñoBase!$N158*12*0.01","v":0},{"$f":"+DdaAñoBase!$I158*ProyDda!G$26-DdaAñoBase!$N158*12*0.01","v":0},null,1258.3361553338639,1307.501718452236,1341.0484754854351,1377.2353862393038,1415.4515817522836,{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$69:$I$69)","v":4456.4335889272879}]
[{"$f":"+DdaAñoBase!A159","v":"BTS_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F159+ProyDda!B$24*DdaAñoBase!$G159+ProyDda!B$25*DdaAñoBase!$H159+ProyDda!B$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F159+ProyDda!C$24*DdaAñoBase!$G159+ProyDda!C$25*DdaAñoBase!$H159+ProyDda!C$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F159+ProyDda!D$24*DdaAñoBase!$G159+ProyDda!D$25*DdaAñoBase!$H159+ProyDda!D$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F159+ProyDda!E$24*DdaAñoBase!$G159+ProyDda!E$25*DdaAñoBase!$H159+ProyDda!E$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F159+ProyDda!F$24*DdaAñoBase!$G159+ProyDda!F$25*DdaAñoBase!$H159+ProyDda!F$26*DdaAñoBase!$I159)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F159+ProyDda!G$24*DdaAñoBase!$G159+ProyDda!G$25*DdaAñoBase!$H159+ProyDda!G$26*DdaAñoBase!$I159)","v":0},null,{"$f":"+Clientes!H162*0.01*12","v":0},{"$f":"+Clientes!I162*0.01*12","v":0},{"$f":"+Clientes!J162*0.01*12","v":0},{"$f":"+Clientes!K162*0.01*12","v":0},{"$f":"+Clientes!L162*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I159*ProyDda!C$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!D$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!E$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!F$26-DdaAñoBase!$N159*12*0.01","v":0},{"$f":"+DdaAñoBase!$I159*ProyDda!G$26-DdaAñoBase!$N159*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A160","v":"BTS_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F160+ProyDda!B$24*DdaAñoBase!$G160+ProyDda!B$25*DdaAñoBase!$H160+ProyDda!B$26*DdaAñoBase!$I160)","v":23858.134047021686},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F160+ProyDda!C$24*DdaAñoBase!$G160+ProyDda!C$25*DdaAñoBase!$H160+ProyDda!C$26*DdaAñoBase!$I160)","v":23573.576240248574},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F160+ProyDda!D$24*DdaAñoBase!$G160+ProyDda!D$25*DdaAñoBase!$H160+ProyDda!D$26*DdaAñoBase!$I160)","v":24336.118329510857},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F160+ProyDda!E$24*DdaAñoBase!$G160+ProyDda!E$25*DdaAñoBase!$H160+ProyDda!E$26*DdaAñoBase!$I160)","v":24654.737343350054},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F160+ProyDda!F$24*DdaAñoBase!$G160+ProyDda!F$25*DdaAñoBase!$H160+ProyDda!F$26*DdaAñoBase!$I160)","v":24976.995534577552},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F160+ProyDda!G$24*DdaAñoBase!$G160+ProyDda!G$25*DdaAñoBase!$H160+ProyDda!G$26*DdaAñoBase!$I160)","v":25325.357746483656},null,{"$f":"+Clientes!H163*0.01*12","v":225.49462622701282},{"$f":"+Clientes!I163*0.01*12","v":229.44665065136979},{"$f":"+Clientes!J163*0.01*12","v":237.48660683581298},{"$f":"+Clientes!K163*0.01*12","v":245.80333584110537},{"$f":"+Clientes!L163*0.01*12","v":254.4068974478476},null,{"$f":"+DdaAñoBase!$I160*ProyDda!C$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!D$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!E$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!F$26-DdaAñoBase!$N160*12*0.01","v":0},{"$f":"+DdaAñoBase!$I160*ProyDda!G$26-DdaAñoBase!$N160*12*0.01","v":0},null,23348.081614021561,24106.671678859486,24417.250736514241,24731.192198736448,25070.950849035809,{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$69:$I$69)","v":80667.830169164547}]
[{"$f":"+DdaAñoBase!A161","v":"BTS_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F161+ProyDda!B$24*DdaAñoBase!$G161+ProyDda!B$25*DdaAñoBase!$H161+ProyDda!B$26*DdaAñoBase!$I161)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F161+ProyDda!C$24*DdaAñoBase!$G161+ProyDda!C$25*DdaAñoBase!$H161+ProyDda!C$26*DdaAñoBase!$I161)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F161+ProyDda!D$24*DdaAñoBase!$G161+ProyDda!D$25*DdaAñoBase!$H161+ProyDda!D$26*DdaAñoBase!$I161)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F161+ProyDda!E$24*DdaAñoBase!$G161+ProyDda!E$25*DdaAñoBase!$H161+ProyDda!E$26*DdaAñoBase!$I161)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F161+ProyDda!F$24*DdaAñoBase!$G161+ProyDda!F$25*DdaAñoBase!$H161+ProyDda!F$26*DdaAñoBase!$I161)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F161+ProyDda!G$24*DdaAñoBase!$G161+ProyDda!G$25*DdaAñoBase!$H161+ProyDda!G$26*DdaAñoBase!$I161)","v":0},null,{"$f":"+Clientes!H164*0.01*12","v":0},{"$f":"+Clientes!I164*0.01*12","v":0},{"$f":"+Clientes!J164*0.01*12","v":0},{"$f":"+Clientes!K164*0.01*12","v":0},{"$f":"+Clientes!L164*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I161*ProyDda!C$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!D$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!E$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!F$26-DdaAñoBase!$N161*12*0.01","v":0},{"$f":"+DdaAñoBase!$I161*ProyDda!G$26-DdaAñoBase!$N161*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A162","v":"BTS_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F162+ProyDda!B$24*DdaAñoBase!$G162+ProyDda!B$25*DdaAñoBase!$H162+ProyDda!B$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F162+ProyDda!C$24*DdaAñoBase!$G162+ProyDda!C$25*DdaAñoBase!$H162+ProyDda!C$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F162+ProyDda!D$24*DdaAñoBase!$G162+ProyDda!D$25*DdaAñoBase!$H162+ProyDda!D$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F162+ProyDda!E$24*DdaAñoBase!$G162+ProyDda!E$25*DdaAñoBase!$H162+ProyDda!E$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F162+ProyDda!F$24*DdaAñoBase!$G162+ProyDda!F$25*DdaAñoBase!$H162+ProyDda!F$26*DdaAñoBase!$I162)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F162+ProyDda!G$24*DdaAñoBase!$G162+ProyDda!G$25*DdaAñoBase!$H162+ProyDda!G$26*DdaAñoBase!$I162)","v":0},null,{"$f":"+Clientes!H165*0.01*12","v":0},{"$f":"+Clientes!I165*0.01*12","v":0},{"$f":"+Clientes!J165*0.01*12","v":0},{"$f":"+Clientes!K165*0.01*12","v":0},{"$f":"+Clientes!L165*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I162*ProyDda!C$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!D$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!E$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!F$26-DdaAñoBase!$N162*12*0.01","v":0},{"$f":"+DdaAñoBase!$I162*ProyDda!G$26-DdaAñoBase!$N162*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A163","v":"BTS_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F163+ProyDda!B$24*DdaAñoBase!$G163+ProyDda!B$25*DdaAñoBase!$H163+ProyDda!B$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F163+ProyDda!C$24*DdaAñoBase!$G163+ProyDda!C$25*DdaAñoBase!$H163+ProyDda!C$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F163+ProyDda!D$24*DdaAñoBase!$G163+ProyDda!D$25*DdaAñoBase!$H163+ProyDda!D$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F163+ProyDda!E$24*DdaAñoBase!$G163+ProyDda!E$25*DdaAñoBase!$H163+ProyDda!E$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F163+ProyDda!F$24*DdaAñoBase!$G163+ProyDda!F$25*DdaAñoBase!$H163+ProyDda!F$26*DdaAñoBase!$I163)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F163+ProyDda!G$24*DdaAñoBase!$G163+ProyDda!G$25*DdaAñoBase!$H163+ProyDda!G$26*DdaAñoBase!$I163)","v":0},null,{"$f":"+Clientes!H166*0.01*12","v":0},{"$f":"+Clientes!I166*0.01*12","v":0},{"$f":"+Clientes!J166*0.01*12","v":0},{"$f":"+Clientes!K166*0.01*12","v":0},{"$f":"+Clientes!L166*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I163*ProyDda!C$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!D$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!E$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!F$26-DdaAñoBase!$N163*12*0.01","v":0},{"$f":"+DdaAñoBase!$I163*ProyDda!G$26-DdaAñoBase!$N163*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A164","v":"BTS_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F164+ProyDda!B$24*DdaAñoBase!$G164+ProyDda!B$25*DdaAñoBase!$H164+ProyDda!B$26*DdaAñoBase!$I164)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F164+ProyDda!C$24*DdaAñoBase!$G164+ProyDda!C$25*DdaAñoBase!$H164+ProyDda!C$26*DdaAñoBase!$I164)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F164+ProyDda!D$24*DdaAñoBase!$G164+ProyDda!D$25*DdaAñoBase!$H164+ProyDda!D$26*DdaAñoBase!$I164)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F164+ProyDda!E$24*DdaAñoBase!$G164+ProyDda!E$25*DdaAñoBase!$H164+ProyDda!E$26*DdaAñoBase!$I164)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F164+ProyDda!F$24*DdaAñoBase!$G164+ProyDda!F$25*DdaAñoBase!$H164+ProyDda!F$26*DdaAñoBase!$I164)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F164+ProyDda!G$24*DdaAñoBase!$G164+ProyDda!G$25*DdaAñoBase!$H164+ProyDda!G$26*DdaAñoBase!$I164)","v":0},null,{"$f":"+Clientes!H167*0.01*12","v":1.2578300651608219},{"$f":"+Clientes!I167*0.01*12","v":1.2798748261486144},{"$f":"+Clientes!J167*0.01*12","v":1.3247224519239063},{"$f":"+Clientes!K167*0.01*12","v":1.3711139423185392},{"$f":"+Clientes!L167*0.01*12","v":1.4191054117273447},null,{"$f":"+DdaAñoBase!$I164*ProyDda!C$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!D$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!E$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!F$26-DdaAñoBase!$N164*12*0.01","v":0},{"$f":"+DdaAñoBase!$I164*ProyDda!G$26-DdaAñoBase!$N164*12*0.01","v":0},null,-1.2578300651608219,-1.2798748261486144,-1.3247224519239063,-1.3711139423185392,-1.4191054117273447,{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$69:$I$69)","v":-4.4139301418489723}]
[{"$f":"+DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F165+ProyDda!B$24*DdaAñoBase!$G165+ProyDda!B$25*DdaAñoBase!$H165+ProyDda!B$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F165+ProyDda!C$24*DdaAñoBase!$G165+ProyDda!C$25*DdaAñoBase!$H165+ProyDda!C$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F165+ProyDda!D$24*DdaAñoBase!$G165+ProyDda!D$25*DdaAñoBase!$H165+ProyDda!D$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F165+ProyDda!E$24*DdaAñoBase!$G165+ProyDda!E$25*DdaAñoBase!$H165+ProyDda!E$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F165+ProyDda!F$24*DdaAñoBase!$G165+ProyDda!F$25*DdaAñoBase!$H165+ProyDda!F$26*DdaAñoBase!$I165)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F165+ProyDda!G$24*DdaAñoBase!$G165+ProyDda!G$25*DdaAñoBase!$H165+ProyDda!G$26*DdaAñoBase!$I165)","v":0},null,{"$f":"+Clientes!H168*0.01*12","v":0},{"$f":"+Clientes!I168*0.01*12","v":0},{"$f":"+Clientes!J168*0.01*12","v":0},{"$f":"+Clientes!K168*0.01*12","v":0},{"$f":"+Clientes!L168*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I165*ProyDda!C$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!D$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!E$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!F$26-DdaAñoBase!$N165*12*0.01","v":0},{"$f":"+DdaAñoBase!$I165*ProyDda!G$26-DdaAñoBase!$N165*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F166+ProyDda!B$24*DdaAñoBase!$G166+ProyDda!B$25*DdaAñoBase!$H166+ProyDda!B$26*DdaAñoBase!$I166)","v":84.599867754271997},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F166+ProyDda!C$24*DdaAñoBase!$G166+ProyDda!C$25*DdaAñoBase!$H166+ProyDda!C$26*DdaAñoBase!$I166)","v":84.359854814703453},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F166+ProyDda!D$24*DdaAñoBase!$G166+ProyDda!D$25*DdaAñoBase!$H166+ProyDda!D$26*DdaAñoBase!$I166)","v":87.642274633473136},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F166+ProyDda!E$24*DdaAñoBase!$G166+ProyDda!E$25*DdaAñoBase!$H166+ProyDda!E$26*DdaAñoBase!$I166)","v":89.889398957625431},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F166+ProyDda!F$24*DdaAñoBase!$G166+ProyDda!F$25*DdaAñoBase!$H166+ProyDda!F$26*DdaAñoBase!$I166)","v":92.312768629975764},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F166+ProyDda!G$24*DdaAñoBase!$G166+ProyDda!G$25*DdaAñoBase!$H166+ProyDda!G$26*DdaAñoBase!$I166)","v":94.871665154423582},null,{"$f":"+Clientes!H169*0.01*12","v":0.74050354192013645},{"$f":"+Clientes!I169*0.01*12","v":0.74885616236100572},{"$f":"+Clientes!J169*0.01*12","v":0.76577379016171876},{"$f":"+Clientes!K169*0.01*12","v":0.78311267780667504},{"$f":"+Clientes!L169*0.01*12","v":0.80086637865383659},null,{"$f":"+DdaAñoBase!$I166*ProyDda!C$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!D$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!E$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!F$26-DdaAñoBase!$N166*12*0.01","v":0},{"$f":"+DdaAñoBase!$I166*ProyDda!G$26-DdaAñoBase!$N166*12*0.01","v":0},null,83.619351272783319,86.893418471112128,89.123625167463715,91.529655952169094,94.070798775769745,{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$69:$I$69)","v":296.1683009131786}]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F167+ProyDda!B$24*DdaAñoBase!$G167+ProyDda!B$25*DdaAñoBase!$H167+ProyDda!B$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F167+ProyDda!C$24*DdaAñoBase!$G167+ProyDda!C$25*DdaAñoBase!$H167+ProyDda!C$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F167+ProyDda!D$24*DdaAñoBase!$G167+ProyDda!D$25*DdaAñoBase!$H167+ProyDda!D$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F167+ProyDda!E$24*DdaAñoBase!$G167+ProyDda!E$25*DdaAñoBase!$H167+ProyDda!E$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F167+ProyDda!F$24*DdaAñoBase!$G167+ProyDda!F$25*DdaAñoBase!$H167+ProyDda!F$26*DdaAñoBase!$I167)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F167+ProyDda!G$24*DdaAñoBase!$G167+ProyDda!G$25*DdaAñoBase!$H167+ProyDda!G$26*DdaAñoBase!$I167)","v":0},null,{"$f":"+Clientes!H170*0.01*12","v":0},{"$f":"+Clientes!I170*0.01*12","v":0},{"$f":"+Clientes!J170*0.01*12","v":0},{"$f":"+Clientes!K170*0.01*12","v":0},{"$f":"+Clientes!L170*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I167*ProyDda!C$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!D$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!E$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!F$26-DdaAñoBase!$N167*12*0.01","v":0},{"$f":"+DdaAñoBase!$I167*ProyDda!G$26-DdaAñoBase!$N167*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A168","v":"BTS_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F168+ProyDda!B$24*DdaAñoBase!$G168+ProyDda!B$25*DdaAñoBase!$H168+ProyDda!B$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F168+ProyDda!C$24*DdaAñoBase!$G168+ProyDda!C$25*DdaAñoBase!$H168+ProyDda!C$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F168+ProyDda!D$24*DdaAñoBase!$G168+ProyDda!D$25*DdaAñoBase!$H168+ProyDda!D$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F168+ProyDda!E$24*DdaAñoBase!$G168+ProyDda!E$25*DdaAñoBase!$H168+ProyDda!E$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F168+ProyDda!F$24*DdaAñoBase!$G168+ProyDda!F$25*DdaAñoBase!$H168+ProyDda!F$26*DdaAñoBase!$I168)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F168+ProyDda!G$24*DdaAñoBase!$G168+ProyDda!G$25*DdaAñoBase!$H168+ProyDda!G$26*DdaAñoBase!$I168)","v":0},null,{"$f":"+Clientes!H171*0.01*12","v":0},{"$f":"+Clientes!I171*0.01*12","v":0},{"$f":"+Clientes!J171*0.01*12","v":0},{"$f":"+Clientes!K171*0.01*12","v":0},{"$f":"+Clientes!L171*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I168*ProyDda!C$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!D$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!E$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!F$26-DdaAñoBase!$N168*12*0.01","v":0},{"$f":"+DdaAñoBase!$I168*ProyDda!G$26-DdaAñoBase!$N168*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A169","v":"BTS_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F169+ProyDda!B$24*DdaAñoBase!$G169+ProyDda!B$25*DdaAñoBase!$H169+ProyDda!B$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F169+ProyDda!C$24*DdaAñoBase!$G169+ProyDda!C$25*DdaAñoBase!$H169+ProyDda!C$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F169+ProyDda!D$24*DdaAñoBase!$G169+ProyDda!D$25*DdaAñoBase!$H169+ProyDda!D$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F169+ProyDda!E$24*DdaAñoBase!$G169+ProyDda!E$25*DdaAñoBase!$H169+ProyDda!E$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F169+ProyDda!F$24*DdaAñoBase!$G169+ProyDda!F$25*DdaAñoBase!$H169+ProyDda!F$26*DdaAñoBase!$I169)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F169+ProyDda!G$24*DdaAñoBase!$G169+ProyDda!G$25*DdaAñoBase!$H169+ProyDda!G$26*DdaAñoBase!$I169)","v":0},null,{"$f":"+Clientes!H172*0.01*12","v":0},{"$f":"+Clientes!I172*0.01*12","v":0},{"$f":"+Clientes!J172*0.01*12","v":0},{"$f":"+Clientes!K172*0.01*12","v":0},{"$f":"+Clientes!L172*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I169*ProyDda!C$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!D$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!E$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!F$26-DdaAñoBase!$N169*12*0.01","v":0},{"$f":"+DdaAñoBase!$I169*ProyDda!G$26-DdaAñoBase!$N169*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A170","v":"BTS_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F170+ProyDda!B$24*DdaAñoBase!$G170+ProyDda!B$25*DdaAñoBase!$H170+ProyDda!B$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F170+ProyDda!C$24*DdaAñoBase!$G170+ProyDda!C$25*DdaAñoBase!$H170+ProyDda!C$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F170+ProyDda!D$24*DdaAñoBase!$G170+ProyDda!D$25*DdaAñoBase!$H170+ProyDda!D$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F170+ProyDda!E$24*DdaAñoBase!$G170+ProyDda!E$25*DdaAñoBase!$H170+ProyDda!E$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F170+ProyDda!F$24*DdaAñoBase!$G170+ProyDda!F$25*DdaAñoBase!$H170+ProyDda!F$26*DdaAñoBase!$I170)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F170+ProyDda!G$24*DdaAñoBase!$G170+ProyDda!G$25*DdaAñoBase!$H170+ProyDda!G$26*DdaAñoBase!$I170)","v":0},null,{"$f":"+Clientes!H173*0.01*12","v":0},{"$f":"+Clientes!I173*0.01*12","v":0},{"$f":"+Clientes!J173*0.01*12","v":0},{"$f":"+Clientes!K173*0.01*12","v":0},{"$f":"+Clientes!L173*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I170*ProyDda!C$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!D$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!E$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!F$26-DdaAñoBase!$N170*12*0.01","v":0},{"$f":"+DdaAñoBase!$I170*ProyDda!G$26-DdaAñoBase!$N170*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A171","v":"BTS_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F171+ProyDda!B$24*DdaAñoBase!$G171+ProyDda!B$25*DdaAñoBase!$H171+ProyDda!B$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F171+ProyDda!C$24*DdaAñoBase!$G171+ProyDda!C$25*DdaAñoBase!$H171+ProyDda!C$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F171+ProyDda!D$24*DdaAñoBase!$G171+ProyDda!D$25*DdaAñoBase!$H171+ProyDda!D$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F171+ProyDda!E$24*DdaAñoBase!$G171+ProyDda!E$25*DdaAñoBase!$H171+ProyDda!E$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F171+ProyDda!F$24*DdaAñoBase!$G171+ProyDda!F$25*DdaAñoBase!$H171+ProyDda!F$26*DdaAñoBase!$I171)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F171+ProyDda!G$24*DdaAñoBase!$G171+ProyDda!G$25*DdaAñoBase!$H171+ProyDda!G$26*DdaAñoBase!$I171)","v":0},null,{"$f":"+Clientes!H174*0.01*12","v":0},{"$f":"+Clientes!I174*0.01*12","v":0},{"$f":"+Clientes!J174*0.01*12","v":0},{"$f":"+Clientes!K174*0.01*12","v":0},{"$f":"+Clientes!L174*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I171*ProyDda!C$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!D$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!E$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!F$26-DdaAñoBase!$N171*12*0.01","v":0},{"$f":"+DdaAñoBase!$I171*ProyDda!G$26-DdaAñoBase!$N171*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A172","v":"BTS_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F172+ProyDda!B$24*DdaAñoBase!$G172+ProyDda!B$25*DdaAñoBase!$H172+ProyDda!B$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F172+ProyDda!C$24*DdaAñoBase!$G172+ProyDda!C$25*DdaAñoBase!$H172+ProyDda!C$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F172+ProyDda!D$24*DdaAñoBase!$G172+ProyDda!D$25*DdaAñoBase!$H172+ProyDda!D$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F172+ProyDda!E$24*DdaAñoBase!$G172+ProyDda!E$25*DdaAñoBase!$H172+ProyDda!E$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F172+ProyDda!F$24*DdaAñoBase!$G172+ProyDda!F$25*DdaAñoBase!$H172+ProyDda!F$26*DdaAñoBase!$I172)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F172+ProyDda!G$24*DdaAñoBase!$G172+ProyDda!G$25*DdaAñoBase!$H172+ProyDda!G$26*DdaAñoBase!$I172)","v":0},null,{"$f":"+Clientes!H175*0.01*12","v":0},{"$f":"+Clientes!I175*0.01*12","v":0},{"$f":"+Clientes!J175*0.01*12","v":0},{"$f":"+Clientes!K175*0.01*12","v":0},{"$f":"+Clientes!L175*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I172*ProyDda!C$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!D$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!E$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!F$26-DdaAñoBase!$N172*12*0.01","v":0},{"$f":"+DdaAñoBase!$I172*ProyDda!G$26-DdaAñoBase!$N172*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A173","v":"BTS_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F173+ProyDda!B$24*DdaAñoBase!$G173+ProyDda!B$25*DdaAñoBase!$H173+ProyDda!B$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F173+ProyDda!C$24*DdaAñoBase!$G173+ProyDda!C$25*DdaAñoBase!$H173+ProyDda!C$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F173+ProyDda!D$24*DdaAñoBase!$G173+ProyDda!D$25*DdaAñoBase!$H173+ProyDda!D$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F173+ProyDda!E$24*DdaAñoBase!$G173+ProyDda!E$25*DdaAñoBase!$H173+ProyDda!E$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F173+ProyDda!F$24*DdaAñoBase!$G173+ProyDda!F$25*DdaAñoBase!$H173+ProyDda!F$26*DdaAñoBase!$I173)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F173+ProyDda!G$24*DdaAñoBase!$G173+ProyDda!G$25*DdaAñoBase!$H173+ProyDda!G$26*DdaAñoBase!$I173)","v":0},null,{"$f":"+Clientes!H176*0.01*12","v":0},{"$f":"+Clientes!I176*0.01*12","v":0},{"$f":"+Clientes!J176*0.01*12","v":0},{"$f":"+Clientes!K176*0.01*12","v":0},{"$f":"+Clientes!L176*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I173*ProyDda!C$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!D$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!E$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!F$26-DdaAñoBase!$N173*12*0.01","v":0},{"$f":"+DdaAñoBase!$I173*ProyDda!G$26-DdaAñoBase!$N173*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A174","v":"BTS_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F174+ProyDda!B$24*DdaAñoBase!$G174+ProyDda!B$25*DdaAñoBase!$H174+ProyDda!B$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F174+ProyDda!C$24*DdaAñoBase!$G174+ProyDda!C$25*DdaAñoBase!$H174+ProyDda!C$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F174+ProyDda!D$24*DdaAñoBase!$G174+ProyDda!D$25*DdaAñoBase!$H174+ProyDda!D$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F174+ProyDda!E$24*DdaAñoBase!$G174+ProyDda!E$25*DdaAñoBase!$H174+ProyDda!E$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F174+ProyDda!F$24*DdaAñoBase!$G174+ProyDda!F$25*DdaAñoBase!$H174+ProyDda!F$26*DdaAñoBase!$I174)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F174+ProyDda!G$24*DdaAñoBase!$G174+ProyDda!G$25*DdaAñoBase!$H174+ProyDda!G$26*DdaAñoBase!$I174)","v":0},null,{"$f":"+Clientes!H177*0.01*12","v":0},{"$f":"+Clientes!I177*0.01*12","v":0},{"$f":"+Clientes!J177*0.01*12","v":0},{"$f":"+Clientes!K177*0.01*12","v":0},{"$f":"+Clientes!L177*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I174*ProyDda!C$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!D$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!E$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!F$26-DdaAñoBase!$N174*12*0.01","v":0},{"$f":"+DdaAñoBase!$I174*ProyDda!G$26-DdaAñoBase!$N174*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A175","v":"BTS_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F175+ProyDda!B$24*DdaAñoBase!$G175+ProyDda!B$25*DdaAñoBase!$H175+ProyDda!B$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F175+ProyDda!C$24*DdaAñoBase!$G175+ProyDda!C$25*DdaAñoBase!$H175+ProyDda!C$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F175+ProyDda!D$24*DdaAñoBase!$G175+ProyDda!D$25*DdaAñoBase!$H175+ProyDda!D$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F175+ProyDda!E$24*DdaAñoBase!$G175+ProyDda!E$25*DdaAñoBase!$H175+ProyDda!E$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F175+ProyDda!F$24*DdaAñoBase!$G175+ProyDda!F$25*DdaAñoBase!$H175+ProyDda!F$26*DdaAñoBase!$I175)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F175+ProyDda!G$24*DdaAñoBase!$G175+ProyDda!G$25*DdaAñoBase!$H175+ProyDda!G$26*DdaAñoBase!$I175)","v":0},null,{"$f":"+Clientes!H178*0.01*12","v":0},{"$f":"+Clientes!I178*0.01*12","v":0},{"$f":"+Clientes!J178*0.01*12","v":0},{"$f":"+Clientes!K178*0.01*12","v":0},{"$f":"+Clientes!L178*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I175*ProyDda!C$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!D$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!E$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!F$26-DdaAñoBase!$N175*12*0.01","v":0},{"$f":"+DdaAñoBase!$I175*ProyDda!G$26-DdaAñoBase!$N175*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F176+ProyDda!B$24*DdaAñoBase!$G176+ProyDda!B$25*DdaAñoBase!$H176+ProyDda!B$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F176+ProyDda!C$24*DdaAñoBase!$G176+ProyDda!C$25*DdaAñoBase!$H176+ProyDda!C$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F176+ProyDda!D$24*DdaAñoBase!$G176+ProyDda!D$25*DdaAñoBase!$H176+ProyDda!D$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F176+ProyDda!E$24*DdaAñoBase!$G176+ProyDda!E$25*DdaAñoBase!$H176+ProyDda!E$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F176+ProyDda!F$24*DdaAñoBase!$G176+ProyDda!F$25*DdaAñoBase!$H176+ProyDda!F$26*DdaAñoBase!$I176)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F176+ProyDda!G$24*DdaAñoBase!$G176+ProyDda!G$25*DdaAñoBase!$H176+ProyDda!G$26*DdaAñoBase!$I176)","v":0},null,{"$f":"+Clientes!H179*0.01*12","v":0},{"$f":"+Clientes!I179*0.01*12","v":0},{"$f":"+Clientes!J179*0.01*12","v":0},{"$f":"+Clientes!K179*0.01*12","v":0},{"$f":"+Clientes!L179*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I176*ProyDda!C$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!D$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!E$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!F$26-DdaAñoBase!$N176*12*0.01","v":0},{"$f":"+DdaAñoBase!$I176*ProyDda!G$26-DdaAñoBase!$N176*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F177+ProyDda!B$24*DdaAñoBase!$G177+ProyDda!B$25*DdaAñoBase!$H177+ProyDda!B$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F177+ProyDda!C$24*DdaAñoBase!$G177+ProyDda!C$25*DdaAñoBase!$H177+ProyDda!C$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F177+ProyDda!D$24*DdaAñoBase!$G177+ProyDda!D$25*DdaAñoBase!$H177+ProyDda!D$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F177+ProyDda!E$24*DdaAñoBase!$G177+ProyDda!E$25*DdaAñoBase!$H177+ProyDda!E$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F177+ProyDda!F$24*DdaAñoBase!$G177+ProyDda!F$25*DdaAñoBase!$H177+ProyDda!F$26*DdaAñoBase!$I177)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F177+ProyDda!G$24*DdaAñoBase!$G177+ProyDda!G$25*DdaAñoBase!$H177+ProyDda!G$26*DdaAñoBase!$I177)","v":0},null,{"$f":"+Clientes!H180*0.01*12","v":0},{"$f":"+Clientes!I180*0.01*12","v":0},{"$f":"+Clientes!J180*0.01*12","v":0},{"$f":"+Clientes!K180*0.01*12","v":0},{"$f":"+Clientes!L180*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I177*ProyDda!C$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!D$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!E$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!F$26-DdaAñoBase!$N177*12*0.01","v":0},{"$f":"+DdaAñoBase!$I177*ProyDda!G$26-DdaAñoBase!$N177*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F178+ProyDda!B$24*DdaAñoBase!$G178+ProyDda!B$25*DdaAñoBase!$H178+ProyDda!B$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F178+ProyDda!C$24*DdaAñoBase!$G178+ProyDda!C$25*DdaAñoBase!$H178+ProyDda!C$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F178+ProyDda!D$24*DdaAñoBase!$G178+ProyDda!D$25*DdaAñoBase!$H178+ProyDda!D$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F178+ProyDda!E$24*DdaAñoBase!$G178+ProyDda!E$25*DdaAñoBase!$H178+ProyDda!E$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F178+ProyDda!F$24*DdaAñoBase!$G178+ProyDda!F$25*DdaAñoBase!$H178+ProyDda!F$26*DdaAñoBase!$I178)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F178+ProyDda!G$24*DdaAñoBase!$G178+ProyDda!G$25*DdaAñoBase!$H178+ProyDda!G$26*DdaAñoBase!$I178)","v":0},null,{"$f":"+Clientes!H181*0.01*12","v":0},{"$f":"+Clientes!I181*0.01*12","v":0},{"$f":"+Clientes!J181*0.01*12","v":0},{"$f":"+Clientes!K181*0.01*12","v":0},{"$f":"+Clientes!L181*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I178*ProyDda!C$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!D$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!E$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!F$26-DdaAñoBase!$N178*12*0.01","v":0},{"$f":"+DdaAñoBase!$I178*ProyDda!G$26-DdaAñoBase!$N178*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A179","v":"BTS_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F179+ProyDda!B$24*DdaAñoBase!$G179+ProyDda!B$25*DdaAñoBase!$H179+ProyDda!B$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F179+ProyDda!C$24*DdaAñoBase!$G179+ProyDda!C$25*DdaAñoBase!$H179+ProyDda!C$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F179+ProyDda!D$24*DdaAñoBase!$G179+ProyDda!D$25*DdaAñoBase!$H179+ProyDda!D$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F179+ProyDda!E$24*DdaAñoBase!$G179+ProyDda!E$25*DdaAñoBase!$H179+ProyDda!E$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F179+ProyDda!F$24*DdaAñoBase!$G179+ProyDda!F$25*DdaAñoBase!$H179+ProyDda!F$26*DdaAñoBase!$I179)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F179+ProyDda!G$24*DdaAñoBase!$G179+ProyDda!G$25*DdaAñoBase!$H179+ProyDda!G$26*DdaAñoBase!$I179)","v":0},null,{"$f":"+Clientes!H182*0.01*12","v":0},{"$f":"+Clientes!I182*0.01*12","v":0},{"$f":"+Clientes!J182*0.01*12","v":0},{"$f":"+Clientes!K182*0.01*12","v":0},{"$f":"+Clientes!L182*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I179*ProyDda!C$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!D$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!E$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!F$26-DdaAñoBase!$N179*12*0.01","v":0},{"$f":"+DdaAñoBase!$I179*ProyDda!G$26-DdaAñoBase!$N179*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A180","v":"BTS_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F180+ProyDda!B$24*DdaAñoBase!$G180+ProyDda!B$25*DdaAñoBase!$H180+ProyDda!B$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F180+ProyDda!C$24*DdaAñoBase!$G180+ProyDda!C$25*DdaAñoBase!$H180+ProyDda!C$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F180+ProyDda!D$24*DdaAñoBase!$G180+ProyDda!D$25*DdaAñoBase!$H180+ProyDda!D$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F180+ProyDda!E$24*DdaAñoBase!$G180+ProyDda!E$25*DdaAñoBase!$H180+ProyDda!E$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F180+ProyDda!F$24*DdaAñoBase!$G180+ProyDda!F$25*DdaAñoBase!$H180+ProyDda!F$26*DdaAñoBase!$I180)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F180+ProyDda!G$24*DdaAñoBase!$G180+ProyDda!G$25*DdaAñoBase!$H180+ProyDda!G$26*DdaAñoBase!$I180)","v":0},null,{"$f":"+Clientes!H183*0.01*12","v":0},{"$f":"+Clientes!I183*0.01*12","v":0},{"$f":"+Clientes!J183*0.01*12","v":0},{"$f":"+Clientes!K183*0.01*12","v":0},{"$f":"+Clientes!L183*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I180*ProyDda!C$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!D$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!E$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!F$26-DdaAñoBase!$N180*12*0.01","v":0},{"$f":"+DdaAñoBase!$I180*ProyDda!G$26-DdaAñoBase!$N180*12*0.01","v":0},null,{"$f":"+G183-M183-S183","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A181","v":"BTS_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F181+ProyDda!B$24*DdaAñoBase!$G181+ProyDda!B$25*DdaAñoBase!$H181+ProyDda!B$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F181+ProyDda!C$24*DdaAñoBase!$G181+ProyDda!C$25*DdaAñoBase!$H181+ProyDda!C$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F181+ProyDda!D$24*DdaAñoBase!$G181+ProyDda!D$25*DdaAñoBase!$H181+ProyDda!D$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F181+ProyDda!E$24*DdaAñoBase!$G181+ProyDda!E$25*DdaAñoBase!$H181+ProyDda!E$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F181+ProyDda!F$24*DdaAñoBase!$G181+ProyDda!F$25*DdaAñoBase!$H181+ProyDda!F$26*DdaAñoBase!$I181)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F181+ProyDda!G$24*DdaAñoBase!$G181+ProyDda!G$25*DdaAñoBase!$H181+ProyDda!G$26*DdaAñoBase!$I181)","v":0},null,{"$f":"+Clientes!H184*0.01*12","v":0},{"$f":"+Clientes!I184*0.01*12","v":0},{"$f":"+Clientes!J184*0.01*12","v":0},{"$f":"+Clientes!K184*0.01*12","v":0},{"$f":"+Clientes!L184*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I181*ProyDda!C$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!D$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!E$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!F$26-DdaAñoBase!$N181*12*0.01","v":0},{"$f":"+DdaAñoBase!$I181*ProyDda!G$26-DdaAñoBase!$N181*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A182","v":"BTS_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F182+ProyDda!B$24*DdaAñoBase!$G182+ProyDda!B$25*DdaAñoBase!$H182+ProyDda!B$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F182+ProyDda!C$24*DdaAñoBase!$G182+ProyDda!C$25*DdaAñoBase!$H182+ProyDda!C$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F182+ProyDda!D$24*DdaAñoBase!$G182+ProyDda!D$25*DdaAñoBase!$H182+ProyDda!D$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F182+ProyDda!E$24*DdaAñoBase!$G182+ProyDda!E$25*DdaAñoBase!$H182+ProyDda!E$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F182+ProyDda!F$24*DdaAñoBase!$G182+ProyDda!F$25*DdaAñoBase!$H182+ProyDda!F$26*DdaAñoBase!$I182)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F182+ProyDda!G$24*DdaAñoBase!$G182+ProyDda!G$25*DdaAñoBase!$H182+ProyDda!G$26*DdaAñoBase!$I182)","v":0},null,{"$f":"+Clientes!H185*0.01*12","v":0},{"$f":"+Clientes!I185*0.01*12","v":0},{"$f":"+Clientes!J185*0.01*12","v":0},{"$f":"+Clientes!K185*0.01*12","v":0},{"$f":"+Clientes!L185*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I182*ProyDda!C$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!D$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!E$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!F$26-DdaAñoBase!$N182*12*0.01","v":0},{"$f":"+DdaAñoBase!$I182*ProyDda!G$26-DdaAñoBase!$N182*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A183","v":"BTS_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F183+ProyDda!B$24*DdaAñoBase!$G183+ProyDda!B$25*DdaAñoBase!$H183+ProyDda!B$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F183+ProyDda!C$24*DdaAñoBase!$G183+ProyDda!C$25*DdaAñoBase!$H183+ProyDda!C$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F183+ProyDda!D$24*DdaAñoBase!$G183+ProyDda!D$25*DdaAñoBase!$H183+ProyDda!D$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F183+ProyDda!E$24*DdaAñoBase!$G183+ProyDda!E$25*DdaAñoBase!$H183+ProyDda!E$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F183+ProyDda!F$24*DdaAñoBase!$G183+ProyDda!F$25*DdaAñoBase!$H183+ProyDda!F$26*DdaAñoBase!$I183)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F183+ProyDda!G$24*DdaAñoBase!$G183+ProyDda!G$25*DdaAñoBase!$H183+ProyDda!G$26*DdaAñoBase!$I183)","v":0},null,{"$f":"+Clientes!H186*0.01*12","v":0},{"$f":"+Clientes!I186*0.01*12","v":0},{"$f":"+Clientes!J186*0.01*12","v":0},{"$f":"+Clientes!K186*0.01*12","v":0},{"$f":"+Clientes!L186*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I183*ProyDda!C$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!D$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!E$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!F$26-DdaAñoBase!$N183*12*0.01","v":0},{"$f":"+DdaAñoBase!$I183*ProyDda!G$26-DdaAñoBase!$N183*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A184","v":"BTS_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F184+ProyDda!B$24*DdaAñoBase!$G184+ProyDda!B$25*DdaAñoBase!$H184+ProyDda!B$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F184+ProyDda!C$24*DdaAñoBase!$G184+ProyDda!C$25*DdaAñoBase!$H184+ProyDda!C$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F184+ProyDda!D$24*DdaAñoBase!$G184+ProyDda!D$25*DdaAñoBase!$H184+ProyDda!D$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F184+ProyDda!E$24*DdaAñoBase!$G184+ProyDda!E$25*DdaAñoBase!$H184+ProyDda!E$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F184+ProyDda!F$24*DdaAñoBase!$G184+ProyDda!F$25*DdaAñoBase!$H184+ProyDda!F$26*DdaAñoBase!$I184)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F184+ProyDda!G$24*DdaAñoBase!$G184+ProyDda!G$25*DdaAñoBase!$H184+ProyDda!G$26*DdaAñoBase!$I184)","v":0},null,{"$f":"+Clientes!H187*0.01*12","v":0},{"$f":"+Clientes!I187*0.01*12","v":0},{"$f":"+Clientes!J187*0.01*12","v":0},{"$f":"+Clientes!K187*0.01*12","v":0},{"$f":"+Clientes!L187*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I184*ProyDda!C$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!D$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!E$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!F$26-DdaAñoBase!$N184*12*0.01","v":0},{"$f":"+DdaAñoBase!$I184*ProyDda!G$26-DdaAñoBase!$N184*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A185","v":"BTS_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F185+ProyDda!B$24*DdaAñoBase!$G185+ProyDda!B$25*DdaAñoBase!$H185+ProyDda!B$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F185+ProyDda!C$24*DdaAñoBase!$G185+ProyDda!C$25*DdaAñoBase!$H185+ProyDda!C$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F185+ProyDda!D$24*DdaAñoBase!$G185+ProyDda!D$25*DdaAñoBase!$H185+ProyDda!D$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F185+ProyDda!E$24*DdaAñoBase!$G185+ProyDda!E$25*DdaAñoBase!$H185+ProyDda!E$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F185+ProyDda!F$24*DdaAñoBase!$G185+ProyDda!F$25*DdaAñoBase!$H185+ProyDda!F$26*DdaAñoBase!$I185)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F185+ProyDda!G$24*DdaAñoBase!$G185+ProyDda!G$25*DdaAñoBase!$H185+ProyDda!G$26*DdaAñoBase!$I185)","v":0},null,{"$f":"+Clientes!H188*0.01*12","v":0},{"$f":"+Clientes!I188*0.01*12","v":0},{"$f":"+Clientes!J188*0.01*12","v":0},{"$f":"+Clientes!K188*0.01*12","v":0},{"$f":"+Clientes!L188*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I185*ProyDda!C$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!D$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!E$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!F$26-DdaAñoBase!$N185*12*0.01","v":0},{"$f":"+DdaAñoBase!$I185*ProyDda!G$26-DdaAñoBase!$N185*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A186","v":"BTS_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F186+ProyDda!B$24*DdaAñoBase!$G186+ProyDda!B$25*DdaAñoBase!$H186+ProyDda!B$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F186+ProyDda!C$24*DdaAñoBase!$G186+ProyDda!C$25*DdaAñoBase!$H186+ProyDda!C$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F186+ProyDda!D$24*DdaAñoBase!$G186+ProyDda!D$25*DdaAñoBase!$H186+ProyDda!D$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F186+ProyDda!E$24*DdaAñoBase!$G186+ProyDda!E$25*DdaAñoBase!$H186+ProyDda!E$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F186+ProyDda!F$24*DdaAñoBase!$G186+ProyDda!F$25*DdaAñoBase!$H186+ProyDda!F$26*DdaAñoBase!$I186)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F186+ProyDda!G$24*DdaAñoBase!$G186+ProyDda!G$25*DdaAñoBase!$H186+ProyDda!G$26*DdaAñoBase!$I186)","v":0},null,{"$f":"+Clientes!H189*0.01*12","v":0},{"$f":"+Clientes!I189*0.01*12","v":0},{"$f":"+Clientes!J189*0.01*12","v":0},{"$f":"+Clientes!K189*0.01*12","v":0},{"$f":"+Clientes!L189*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I186*ProyDda!C$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!D$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!E$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!F$26-DdaAñoBase!$N186*12*0.01","v":0},{"$f":"+DdaAñoBase!$I186*ProyDda!G$26-DdaAñoBase!$N186*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F187+ProyDda!B$24*DdaAñoBase!$G187+ProyDda!B$25*DdaAñoBase!$H187+ProyDda!B$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F187+ProyDda!C$24*DdaAñoBase!$G187+ProyDda!C$25*DdaAñoBase!$H187+ProyDda!C$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F187+ProyDda!D$24*DdaAñoBase!$G187+ProyDda!D$25*DdaAñoBase!$H187+ProyDda!D$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F187+ProyDda!E$24*DdaAñoBase!$G187+ProyDda!E$25*DdaAñoBase!$H187+ProyDda!E$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F187+ProyDda!F$24*DdaAñoBase!$G187+ProyDda!F$25*DdaAñoBase!$H187+ProyDda!F$26*DdaAñoBase!$I187)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F187+ProyDda!G$24*DdaAñoBase!$G187+ProyDda!G$25*DdaAñoBase!$H187+ProyDda!G$26*DdaAñoBase!$I187)","v":0},null,{"$f":"+Clientes!H190*0.01*12","v":0},{"$f":"+Clientes!I190*0.01*12","v":0},{"$f":"+Clientes!J190*0.01*12","v":0},{"$f":"+Clientes!K190*0.01*12","v":0},{"$f":"+Clientes!L190*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I187*ProyDda!C$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!D$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!E$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!F$26-DdaAñoBase!$N187*12*0.01","v":0},{"$f":"+DdaAñoBase!$I187*ProyDda!G$26-DdaAñoBase!$N187*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F188+ProyDda!B$24*DdaAñoBase!$G188+ProyDda!B$25*DdaAñoBase!$H188+ProyDda!B$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F188+ProyDda!C$24*DdaAñoBase!$G188+ProyDda!C$25*DdaAñoBase!$H188+ProyDda!C$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F188+ProyDda!D$24*DdaAñoBase!$G188+ProyDda!D$25*DdaAñoBase!$H188+ProyDda!D$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F188+ProyDda!E$24*DdaAñoBase!$G188+ProyDda!E$25*DdaAñoBase!$H188+ProyDda!E$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F188+ProyDda!F$24*DdaAñoBase!$G188+ProyDda!F$25*DdaAñoBase!$H188+ProyDda!F$26*DdaAñoBase!$I188)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F188+ProyDda!G$24*DdaAñoBase!$G188+ProyDda!G$25*DdaAñoBase!$H188+ProyDda!G$26*DdaAñoBase!$I188)","v":0},null,{"$f":"+Clientes!H191*0.01*12","v":0},{"$f":"+Clientes!I191*0.01*12","v":0},{"$f":"+Clientes!J191*0.01*12","v":0},{"$f":"+Clientes!K191*0.01*12","v":0},{"$f":"+Clientes!L191*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I188*ProyDda!C$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!D$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!E$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!F$26-DdaAñoBase!$N188*12*0.01","v":0},{"$f":"+DdaAñoBase!$I188*ProyDda!G$26-DdaAñoBase!$N188*12*0.01","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F189+ProyDda!B$24*DdaAñoBase!$G189+ProyDda!B$25*DdaAñoBase!$H189+ProyDda!B$26*DdaAñoBase!$I189)","v":42081.487707909619},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F189+ProyDda!C$24*DdaAñoBase!$G189+ProyDda!C$25*DdaAñoBase!$H189+ProyDda!C$26*DdaAñoBase!$I189)","v":40619.871940345773},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F189+ProyDda!D$24*DdaAñoBase!$G189+ProyDda!D$25*DdaAñoBase!$H189+ProyDda!D$26*DdaAñoBase!$I189)","v":41568.386677294693},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F189+ProyDda!E$24*DdaAñoBase!$G189+ProyDda!E$25*DdaAñoBase!$H189+ProyDda!E$26*DdaAñoBase!$I189)","v":41787.239733477392},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F189+ProyDda!F$24*DdaAñoBase!$G189+ProyDda!F$25*DdaAñoBase!$H189+ProyDda!F$26*DdaAñoBase!$I189)","v":42007.245027310608},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F189+ProyDda!G$24*DdaAñoBase!$G189+ProyDda!G$25*DdaAñoBase!$H189+ProyDda!G$26*DdaAñoBase!$I189)","v":42228.408625200835},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I189*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I189*ProyDda!G$26","v":0},null,40619.871940345773,41568.386677294693,41787.239733477392,42007.245027310608,42228.408625200835,{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$69:$I$69)","v":137630.13028412717}]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F190+ProyDda!B$24*DdaAñoBase!$G190+ProyDda!B$25*DdaAñoBase!$H190+ProyDda!B$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F190+ProyDda!C$24*DdaAñoBase!$G190+ProyDda!C$25*DdaAñoBase!$H190+ProyDda!C$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F190+ProyDda!D$24*DdaAñoBase!$G190+ProyDda!D$25*DdaAñoBase!$H190+ProyDda!D$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F190+ProyDda!E$24*DdaAñoBase!$G190+ProyDda!E$25*DdaAñoBase!$H190+ProyDda!E$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F190+ProyDda!F$24*DdaAñoBase!$G190+ProyDda!F$25*DdaAñoBase!$H190+ProyDda!F$26*DdaAñoBase!$I190)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F190+ProyDda!G$24*DdaAñoBase!$G190+ProyDda!G$25*DdaAñoBase!$H190+ProyDda!G$26*DdaAñoBase!$I190)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I190*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I190*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F191+ProyDda!B$24*DdaAñoBase!$G191+ProyDda!B$25*DdaAñoBase!$H191+ProyDda!B$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F191+ProyDda!C$24*DdaAñoBase!$G191+ProyDda!C$25*DdaAñoBase!$H191+ProyDda!C$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F191+ProyDda!D$24*DdaAñoBase!$G191+ProyDda!D$25*DdaAñoBase!$H191+ProyDda!D$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F191+ProyDda!E$24*DdaAñoBase!$G191+ProyDda!E$25*DdaAñoBase!$H191+ProyDda!E$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F191+ProyDda!F$24*DdaAñoBase!$G191+ProyDda!F$25*DdaAñoBase!$H191+ProyDda!F$26*DdaAñoBase!$I191)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F191+ProyDda!G$24*DdaAñoBase!$G191+ProyDda!G$25*DdaAñoBase!$H191+ProyDda!G$26*DdaAñoBase!$I191)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I191*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I191*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F192+ProyDda!B$24*DdaAñoBase!$G192+ProyDda!B$25*DdaAñoBase!$H192+ProyDda!B$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F192+ProyDda!C$24*DdaAñoBase!$G192+ProyDda!C$25*DdaAñoBase!$H192+ProyDda!C$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F192+ProyDda!D$24*DdaAñoBase!$G192+ProyDda!D$25*DdaAñoBase!$H192+ProyDda!D$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F192+ProyDda!E$24*DdaAñoBase!$G192+ProyDda!E$25*DdaAñoBase!$H192+ProyDda!E$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F192+ProyDda!F$24*DdaAñoBase!$G192+ProyDda!F$25*DdaAñoBase!$H192+ProyDda!F$26*DdaAñoBase!$I192)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F192+ProyDda!G$24*DdaAñoBase!$G192+ProyDda!G$25*DdaAñoBase!$H192+ProyDda!G$26*DdaAñoBase!$I192)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I192*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I192*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F193+ProyDda!B$24*DdaAñoBase!$G193+ProyDda!B$25*DdaAñoBase!$H193+ProyDda!B$26*DdaAñoBase!$I193)","v":45.198393875196459},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F193+ProyDda!C$24*DdaAñoBase!$G193+ProyDda!C$25*DdaAñoBase!$H193+ProyDda!C$26*DdaAñoBase!$I193)","v":45.070164367683844},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F193+ProyDda!D$24*DdaAñoBase!$G193+ProyDda!D$25*DdaAñoBase!$H193+ProyDda!D$26*DdaAñoBase!$I193)","v":46.823832638932551},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F193+ProyDda!E$24*DdaAñoBase!$G193+ProyDda!E$25*DdaAñoBase!$H193+ProyDda!E$26*DdaAñoBase!$I193)","v":48.024383100602051},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F193+ProyDda!F$24*DdaAñoBase!$G193+ProyDda!F$25*DdaAñoBase!$H193+ProyDda!F$26*DdaAñoBase!$I193)","v":49.319094544764617},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F193+ProyDda!G$24*DdaAñoBase!$G193+ProyDda!G$25*DdaAñoBase!$H193+ProyDda!G$26*DdaAñoBase!$I193)","v":50.686212674710205},null,{"$f":"+Clientes!H196*0.01*12","v":0.53480811360898739},{"$f":"+Clientes!I196*0.01*12","v":0.54084056170517081},{"$f":"+Clientes!J196*0.01*12","v":0.5530588484501302},{"$f":"+Clientes!K196*0.01*12","v":0.56558137841593192},{"$f":"+Clientes!L196*0.01*12","v":0.57840349569443739},null,{"$f":"+DdaAñoBase!$I193*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I193*ProyDda!G$26","v":0},null,44.535356254074856,46.282992077227377,47.471324252151923,48.753513166348682,50.107809179015767,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$69:$I$69)","v":157.75386147798736}]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F194+ProyDda!B$24*DdaAñoBase!$G194+ProyDda!B$25*DdaAñoBase!$H194+ProyDda!B$26*DdaAñoBase!$I194)","v":45.198393875196459},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F194+ProyDda!C$24*DdaAñoBase!$G194+ProyDda!C$25*DdaAñoBase!$H194+ProyDda!C$26*DdaAñoBase!$I194)","v":45.070164367683844},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F194+ProyDda!D$24*DdaAñoBase!$G194+ProyDda!D$25*DdaAñoBase!$H194+ProyDda!D$26*DdaAñoBase!$I194)","v":46.823832638932551},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F194+ProyDda!E$24*DdaAñoBase!$G194+ProyDda!E$25*DdaAñoBase!$H194+ProyDda!E$26*DdaAñoBase!$I194)","v":48.024383100602051},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F194+ProyDda!F$24*DdaAñoBase!$G194+ProyDda!F$25*DdaAñoBase!$H194+ProyDda!F$26*DdaAñoBase!$I194)","v":49.319094544764617},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F194+ProyDda!G$24*DdaAñoBase!$G194+ProyDda!G$25*DdaAñoBase!$H194+ProyDda!G$26*DdaAñoBase!$I194)","v":50.686212674710205},null,{"$f":"+Clientes!H197*0.01*12","v":0.53480811360898739},{"$f":"+Clientes!I197*0.01*12","v":0.54084056170517081},{"$f":"+Clientes!J197*0.01*12","v":0.5530588484501302},{"$f":"+Clientes!K197*0.01*12","v":0.56558137841593192},{"$f":"+Clientes!L197*0.01*12","v":0.57840349569443739},null,{"$f":"+DdaAñoBase!$I194*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I194*ProyDda!G$26","v":0},null,44.535356254074856,46.282992077227377,47.471324252151923,48.753513166348682,50.107809179015767,{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$69:$I$69)","v":157.75386147798736}]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F195+ProyDda!B$24*DdaAñoBase!$G195+ProyDda!B$25*DdaAñoBase!$H195+ProyDda!B$26*DdaAñoBase!$I195)","v":11.181177890823051},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F195+ProyDda!C$24*DdaAñoBase!$G195+ProyDda!C$25*DdaAñoBase!$H195+ProyDda!C$26*DdaAñoBase!$I195)","v":11.149456477484556},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F195+ProyDda!D$24*DdaAñoBase!$G195+ProyDda!D$25*DdaAñoBase!$H195+ProyDda!D$26*DdaAñoBase!$I195)","v":11.583278903928877},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F195+ProyDda!E$24*DdaAñoBase!$G195+ProyDda!E$25*DdaAñoBase!$H195+ProyDda!E$26*DdaAñoBase!$I195)","v":11.880271056258497},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F195+ProyDda!F$24*DdaAñoBase!$G195+ProyDda!F$25*DdaAñoBase!$H195+ProyDda!F$26*DdaAñoBase!$I195)","v":12.200556750799741},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F195+ProyDda!G$24*DdaAñoBase!$G195+ProyDda!G$25*DdaAñoBase!$H195+ProyDda!G$26*DdaAñoBase!$I195)","v":12.538754410010801},null,{"$f":"+Clientes!H198*0.01*12","v":0.53480811360898739},{"$f":"+Clientes!I198*0.01*12","v":0.54084056170517081},{"$f":"+Clientes!J198*0.01*12","v":0.5530588484501302},{"$f":"+Clientes!K198*0.01*12","v":0.56558137841593192},{"$f":"+Clientes!L198*0.01*12","v":0.57840349569443739},null,{"$f":"+DdaAñoBase!$I195*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I195*ProyDda!G$26","v":0},null,{"$f":"+G198-M198-S198","v":10.614648363875569},11.042438342223706,11.327212207808367,11.63497537238381,11.960350914316363,{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$69:$I$69)","v":37.644991166209046}]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F196+ProyDda!B$24*DdaAñoBase!$G196+ProyDda!B$25*DdaAñoBase!$H196+ProyDda!B$26*DdaAñoBase!$I196)","v":13.705759819552959},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F196+ProyDda!C$24*DdaAñoBase!$G196+ProyDda!C$25*DdaAñoBase!$H196+ProyDda!C$26*DdaAñoBase!$I196)","v":13.666876074334041},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F196+ProyDda!D$24*DdaAñoBase!$G196+ProyDda!D$25*DdaAñoBase!$H196+ProyDda!D$26*DdaAñoBase!$I196)","v":14.198650636838911},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F196+ProyDda!E$24*DdaAñoBase!$G196+ProyDda!E$25*DdaAñoBase!$H196+ProyDda!E$26*DdaAñoBase!$I196)","v":14.562700216218442},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F196+ProyDda!F$24*DdaAñoBase!$G196+ProyDda!F$25*DdaAñoBase!$H196+ProyDda!F$26*DdaAñoBase!$I196)","v":14.955302752899655},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F196+ProyDda!G$24*DdaAñoBase!$G196+ProyDda!G$25*DdaAñoBase!$H196+ProyDda!G$26*DdaAñoBase!$I196)","v":15.369861570757852},null,{"$f":"+Clientes!H199*0.01*12","v":0},{"$f":"+Clientes!I199*0.01*12","v":0},{"$f":"+Clientes!J199*0.01*12","v":0},{"$f":"+Clientes!K199*0.01*12","v":0},{"$f":"+Clientes!L199*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I196*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I196*ProyDda!G$26","v":0},null,13.666876074334041,14.198650636838911,14.562700216218442,14.955302752899655,15.369861570757852,{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$69:$I$69)","v":48.392652986278499}]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F197+ProyDda!B$24*DdaAñoBase!$G197+ProyDda!B$25*DdaAñoBase!$H197+ProyDda!B$26*DdaAñoBase!$I197)","v":20.311456164820452},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F197+ProyDda!C$24*DdaAñoBase!$G197+ProyDda!C$25*DdaAñoBase!$H197+ProyDda!C$26*DdaAñoBase!$I197)","v":20.253831815865251},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F197+ProyDda!D$24*DdaAñoBase!$G197+ProyDda!D$25*DdaAñoBase!$H197+ProyDda!D$26*DdaAñoBase!$I197)","v":21.041903098164763},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F197+ProyDda!E$24*DdaAñoBase!$G197+ProyDda!E$25*DdaAñoBase!$H197+ProyDda!E$26*DdaAñoBase!$I197)","v":21.58141182812512},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F197+ProyDda!F$24*DdaAñoBase!$G197+ProyDda!F$25*DdaAñoBase!$H197+ProyDda!F$26*DdaAñoBase!$I197)","v":22.163235041065228},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F197+ProyDda!G$24*DdaAñoBase!$G197+ProyDda!G$25*DdaAñoBase!$H197+ProyDda!G$26*DdaAñoBase!$I197)","v":22.777596693941558},null,{"$f":"+Clientes!H200*0.01*12","v":0},{"$f":"+Clientes!I200*0.01*12","v":0},{"$f":"+Clientes!J200*0.01*12","v":0},{"$f":"+Clientes!K200*0.01*12","v":0},{"$f":"+Clientes!L200*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I197*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I197*ProyDda!G$26","v":0},null,20.253831815865251,21.041903098164763,21.58141182812512,22.163235041065228,22.777596693941558,{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$69:$I$69)","v":71.716217325499827}]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F198+ProyDda!B$24*DdaAñoBase!$G198+ProyDda!B$25*DdaAñoBase!$H198+ProyDda!B$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F198+ProyDda!C$24*DdaAñoBase!$G198+ProyDda!C$25*DdaAñoBase!$H198+ProyDda!C$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F198+ProyDda!D$24*DdaAñoBase!$G198+ProyDda!D$25*DdaAñoBase!$H198+ProyDda!D$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F198+ProyDda!E$24*DdaAñoBase!$G198+ProyDda!E$25*DdaAñoBase!$H198+ProyDda!E$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F198+ProyDda!F$24*DdaAñoBase!$G198+ProyDda!F$25*DdaAñoBase!$H198+ProyDda!F$26*DdaAñoBase!$I198)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F198+ProyDda!G$24*DdaAñoBase!$G198+ProyDda!G$25*DdaAñoBase!$H198+ProyDda!G$26*DdaAñoBase!$I198)","v":0},null,{"$f":"+Clientes!H201*0.01*12","v":0},{"$f":"+Clientes!I201*0.01*12","v":0},{"$f":"+Clientes!J201*0.01*12","v":0},{"$f":"+Clientes!K201*0.01*12","v":0},{"$f":"+Clientes!L201*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I198*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I198*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F199+ProyDda!B$24*DdaAñoBase!$G199+ProyDda!B$25*DdaAñoBase!$H199+ProyDda!B$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F199+ProyDda!C$24*DdaAñoBase!$G199+ProyDda!C$25*DdaAñoBase!$H199+ProyDda!C$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F199+ProyDda!D$24*DdaAñoBase!$G199+ProyDda!D$25*DdaAñoBase!$H199+ProyDda!D$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F199+ProyDda!E$24*DdaAñoBase!$G199+ProyDda!E$25*DdaAñoBase!$H199+ProyDda!E$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F199+ProyDda!F$24*DdaAñoBase!$G199+ProyDda!F$25*DdaAñoBase!$H199+ProyDda!F$26*DdaAñoBase!$I199)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F199+ProyDda!G$24*DdaAñoBase!$G199+ProyDda!G$25*DdaAñoBase!$H199+ProyDda!G$26*DdaAñoBase!$I199)","v":0},null,{"$f":"+Clientes!H202*0.01*12","v":0},{"$f":"+Clientes!I202*0.01*12","v":0},{"$f":"+Clientes!J202*0.01*12","v":0},{"$f":"+Clientes!K202*0.01*12","v":0},{"$f":"+Clientes!L202*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I199*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I199*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F200+ProyDda!B$24*DdaAñoBase!$G200+ProyDda!B$25*DdaAñoBase!$H200+ProyDda!B$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F200+ProyDda!C$24*DdaAñoBase!$G200+ProyDda!C$25*DdaAñoBase!$H200+ProyDda!C$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F200+ProyDda!D$24*DdaAñoBase!$G200+ProyDda!D$25*DdaAñoBase!$H200+ProyDda!D$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F200+ProyDda!E$24*DdaAñoBase!$G200+ProyDda!E$25*DdaAñoBase!$H200+ProyDda!E$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F200+ProyDda!F$24*DdaAñoBase!$G200+ProyDda!F$25*DdaAñoBase!$H200+ProyDda!F$26*DdaAñoBase!$I200)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F200+ProyDda!G$24*DdaAñoBase!$G200+ProyDda!G$25*DdaAñoBase!$H200+ProyDda!G$26*DdaAñoBase!$I200)","v":0},null,{"$f":"+Clientes!H203*0.01*12","v":0},{"$f":"+Clientes!I203*0.01*12","v":0},{"$f":"+Clientes!J203*0.01*12","v":0},{"$f":"+Clientes!K203*0.01*12","v":0},{"$f":"+Clientes!L203*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I200*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I200*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F201+ProyDda!B$24*DdaAñoBase!$G201+ProyDda!B$25*DdaAñoBase!$H201+ProyDda!B$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F201+ProyDda!C$24*DdaAñoBase!$G201+ProyDda!C$25*DdaAñoBase!$H201+ProyDda!C$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F201+ProyDda!D$24*DdaAñoBase!$G201+ProyDda!D$25*DdaAñoBase!$H201+ProyDda!D$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F201+ProyDda!E$24*DdaAñoBase!$G201+ProyDda!E$25*DdaAñoBase!$H201+ProyDda!E$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F201+ProyDda!F$24*DdaAñoBase!$G201+ProyDda!F$25*DdaAñoBase!$H201+ProyDda!F$26*DdaAñoBase!$I201)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F201+ProyDda!G$24*DdaAñoBase!$G201+ProyDda!G$25*DdaAñoBase!$H201+ProyDda!G$26*DdaAñoBase!$I201)","v":0},null,{"$f":"+Clientes!H204*0.01*12","v":0},{"$f":"+Clientes!I204*0.01*12","v":0},{"$f":"+Clientes!J204*0.01*12","v":0},{"$f":"+Clientes!K204*0.01*12","v":0},{"$f":"+Clientes!L204*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I201*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I201*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F202+ProyDda!B$24*DdaAñoBase!$G202+ProyDda!B$25*DdaAñoBase!$H202+ProyDda!B$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F202+ProyDda!C$24*DdaAñoBase!$G202+ProyDda!C$25*DdaAñoBase!$H202+ProyDda!C$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F202+ProyDda!D$24*DdaAñoBase!$G202+ProyDda!D$25*DdaAñoBase!$H202+ProyDda!D$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F202+ProyDda!E$24*DdaAñoBase!$G202+ProyDda!E$25*DdaAñoBase!$H202+ProyDda!E$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F202+ProyDda!F$24*DdaAñoBase!$G202+ProyDda!F$25*DdaAñoBase!$H202+ProyDda!F$26*DdaAñoBase!$I202)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F202+ProyDda!G$24*DdaAñoBase!$G202+ProyDda!G$25*DdaAñoBase!$H202+ProyDda!G$26*DdaAñoBase!$I202)","v":0},null,{"$f":"+Clientes!H205*0.01*12","v":0},{"$f":"+Clientes!I205*0.01*12","v":0},{"$f":"+Clientes!J205*0.01*12","v":0},{"$f":"+Clientes!K205*0.01*12","v":0},{"$f":"+Clientes!L205*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I202*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I202*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F203+ProyDda!B$24*DdaAñoBase!$G203+ProyDda!B$25*DdaAñoBase!$H203+ProyDda!B$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F203+ProyDda!C$24*DdaAñoBase!$G203+ProyDda!C$25*DdaAñoBase!$H203+ProyDda!C$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F203+ProyDda!D$24*DdaAñoBase!$G203+ProyDda!D$25*DdaAñoBase!$H203+ProyDda!D$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F203+ProyDda!E$24*DdaAñoBase!$G203+ProyDda!E$25*DdaAñoBase!$H203+ProyDda!E$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F203+ProyDda!F$24*DdaAñoBase!$G203+ProyDda!F$25*DdaAñoBase!$H203+ProyDda!F$26*DdaAñoBase!$I203)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F203+ProyDda!G$24*DdaAñoBase!$G203+ProyDda!G$25*DdaAñoBase!$H203+ProyDda!G$26*DdaAñoBase!$I203)","v":0},null,{"$f":"+Clientes!H206*0.01*12","v":0},{"$f":"+Clientes!I206*0.01*12","v":0},{"$f":"+Clientes!J206*0.01*12","v":0},{"$f":"+Clientes!K206*0.01*12","v":0},{"$f":"+Clientes!L206*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I203*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I203*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F204+ProyDda!B$24*DdaAñoBase!$G204+ProyDda!B$25*DdaAñoBase!$H204+ProyDda!B$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F204+ProyDda!C$24*DdaAñoBase!$G204+ProyDda!C$25*DdaAñoBase!$H204+ProyDda!C$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F204+ProyDda!D$24*DdaAñoBase!$G204+ProyDda!D$25*DdaAñoBase!$H204+ProyDda!D$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F204+ProyDda!E$24*DdaAñoBase!$G204+ProyDda!E$25*DdaAñoBase!$H204+ProyDda!E$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F204+ProyDda!F$24*DdaAñoBase!$G204+ProyDda!F$25*DdaAñoBase!$H204+ProyDda!F$26*DdaAñoBase!$I204)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F204+ProyDda!G$24*DdaAñoBase!$G204+ProyDda!G$25*DdaAñoBase!$H204+ProyDda!G$26*DdaAñoBase!$I204)","v":0},null,{"$f":"+Clientes!H207*0.01*12","v":0},{"$f":"+Clientes!I207*0.01*12","v":0},{"$f":"+Clientes!J207*0.01*12","v":0},{"$f":"+Clientes!K207*0.01*12","v":0},{"$f":"+Clientes!L207*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I204*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I204*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F205+ProyDda!B$24*DdaAñoBase!$G205+ProyDda!B$25*DdaAñoBase!$H205+ProyDda!B$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F205+ProyDda!C$24*DdaAñoBase!$G205+ProyDda!C$25*DdaAñoBase!$H205+ProyDda!C$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F205+ProyDda!D$24*DdaAñoBase!$G205+ProyDda!D$25*DdaAñoBase!$H205+ProyDda!D$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F205+ProyDda!E$24*DdaAñoBase!$G205+ProyDda!E$25*DdaAñoBase!$H205+ProyDda!E$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F205+ProyDda!F$24*DdaAñoBase!$G205+ProyDda!F$25*DdaAñoBase!$H205+ProyDda!F$26*DdaAñoBase!$I205)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F205+ProyDda!G$24*DdaAñoBase!$G205+ProyDda!G$25*DdaAñoBase!$H205+ProyDda!G$26*DdaAñoBase!$I205)","v":0},null,{"$f":"+Clientes!H208*0.01*12","v":0},{"$f":"+Clientes!I208*0.01*12","v":0},{"$f":"+Clientes!J208*0.01*12","v":0},{"$f":"+Clientes!K208*0.01*12","v":0},{"$f":"+Clientes!L208*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I205*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I205*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F206+ProyDda!B$24*DdaAñoBase!$G206+ProyDda!B$25*DdaAñoBase!$H206+ProyDda!B$26*DdaAñoBase!$I206)","v":217.99606083965983},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F206+ProyDda!C$24*DdaAñoBase!$G206+ProyDda!C$25*DdaAñoBase!$H206+ProyDda!C$26*DdaAñoBase!$I206)","v":215.49427218342237},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F206+ProyDda!D$24*DdaAñoBase!$G206+ProyDda!D$25*DdaAñoBase!$H206+ProyDda!D$26*DdaAñoBase!$I206)","v":222.53572477361834},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F206+ProyDda!E$24*DdaAñoBase!$G206+ProyDda!E$25*DdaAñoBase!$H206+ProyDda!E$26*DdaAñoBase!$I206)","v":225.58989098932079},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F206+ProyDda!F$24*DdaAñoBase!$G206+ProyDda!F$25*DdaAñoBase!$H206+ProyDda!F$26*DdaAñoBase!$I206)","v":228.69821112778871},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F206+ProyDda!G$24*DdaAñoBase!$G206+ProyDda!G$25*DdaAñoBase!$H206+ProyDda!G$26*DdaAñoBase!$I206)","v":232.05054899467103},null,{"$f":"+Clientes!H209*0.01*12","v":17.784710496960582},{"$f":"+Clientes!I209*0.01*12","v":18.089263646853528},{"$f":"+Clientes!J209*0.01*12","v":18.708728020793952},{"$f":"+Clientes!K209*0.01*12","v":19.349269095373209},{"$f":"+Clientes!L209*0.01*12","v":20.011619459740274},null,{"$f":"+DdaAñoBase!$I206*ProyDda!C$26","v":1.7874359343741895E-2},{"$f":"+DdaAñoBase!$I206*ProyDda!D$26","v":1.8336217720154369E-2},{"$f":"+DdaAñoBase!$I206*ProyDda!E$26","v":1.835224635780161E-2},{"$f":"+DdaAñoBase!$I206*ProyDda!F$26","v":1.83500254266564E-2},{"$f":"+DdaAñoBase!$I206*ProyDda!G$26","v":1.8366055150928665E-2},null,197.69168732711805,204.42812490904464,206.86281072216903,209.33059200698884,212.02056347977984,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$69:$I$69)","v":683.18901040214837}]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F207+ProyDda!B$24*DdaAñoBase!$G207+ProyDda!B$25*DdaAñoBase!$H207+ProyDda!B$26*DdaAñoBase!$I207)","v":217.99606083965983},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F207+ProyDda!C$24*DdaAñoBase!$G207+ProyDda!C$25*DdaAñoBase!$H207+ProyDda!C$26*DdaAñoBase!$I207)","v":215.49427218342237},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F207+ProyDda!D$24*DdaAñoBase!$G207+ProyDda!D$25*DdaAñoBase!$H207+ProyDda!D$26*DdaAñoBase!$I207)","v":222.53572477361834},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F207+ProyDda!E$24*DdaAñoBase!$G207+ProyDda!E$25*DdaAñoBase!$H207+ProyDda!E$26*DdaAñoBase!$I207)","v":225.58989098932079},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F207+ProyDda!F$24*DdaAñoBase!$G207+ProyDda!F$25*DdaAñoBase!$H207+ProyDda!F$26*DdaAñoBase!$I207)","v":228.69821112778871},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F207+ProyDda!G$24*DdaAñoBase!$G207+ProyDda!G$25*DdaAñoBase!$H207+ProyDda!G$26*DdaAñoBase!$I207)","v":232.05054899467103},null,{"$f":"+Clientes!H210*0.01*12","v":17.784710496960582},{"$f":"+Clientes!I210*0.01*12","v":18.089263646853528},{"$f":"+Clientes!J210*0.01*12","v":18.708728020793952},{"$f":"+Clientes!K210*0.01*12","v":19.349269095373209},{"$f":"+Clientes!L210*0.01*12","v":20.011619459740274},null,{"$f":"+DdaAñoBase!$I207*ProyDda!C$26","v":1.7874359343741895E-2},{"$f":"+DdaAñoBase!$I207*ProyDda!D$26","v":1.8336217720154369E-2},{"$f":"+DdaAñoBase!$I207*ProyDda!E$26","v":1.835224635780161E-2},{"$f":"+DdaAñoBase!$I207*ProyDda!F$26","v":1.83500254266564E-2},{"$f":"+DdaAñoBase!$I207*ProyDda!G$26","v":1.8366055150928665E-2},null,197.69168732711805,204.42812490904464,206.86281072216903,209.33059200698884,212.02056347977984,{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$69:$I$69)","v":683.18901040214837}]
[{"$f":"+DdaAñoBase!A208","v":"BTS Prepago Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F208+ProyDda!B$24*DdaAñoBase!$G208+ProyDda!B$25*DdaAñoBase!$H208+ProyDda!B$26*DdaAñoBase!$I208)","v":151.49547496642694},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F208+ProyDda!C$24*DdaAñoBase!$G208+ProyDda!C$25*DdaAñoBase!$H208+ProyDda!C$26*DdaAñoBase!$I208)","v":149.78639643069388},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F208+ProyDda!D$24*DdaAñoBase!$G208+ProyDda!D$25*DdaAñoBase!$H208+ProyDda!D$26*DdaAñoBase!$I208)","v":154.7020529779129},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F208+ProyDda!E$24*DdaAñoBase!$G208+ProyDda!E$25*DdaAñoBase!$H208+ProyDda!E$26*DdaAñoBase!$I208)","v":156.86747143258972},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F208+ProyDda!F$24*DdaAñoBase!$G208+ProyDda!F$25*DdaAñoBase!$H208+ProyDda!F$26*DdaAñoBase!$I208)","v":159.07680515707955},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F208+ProyDda!G$24*DdaAñoBase!$G208+ProyDda!G$25*DdaAñoBase!$H208+ProyDda!G$26*DdaAñoBase!$I208)","v":161.45737098728202},null,{"$f":"+Clientes!H211*0.01*12","v":13.182342735450487},{"$f":"+Clientes!I211*0.01*12","v":13.406251807958274},{"$f":"+Clientes!J211*0.01*12","v":13.861655011407192},{"$f":"+Clientes!K211*0.01*12","v":14.332487761062037},{"$f":"+Clientes!L211*0.01*12","v":14.819277471204515},null,{"$f":"+DdaAñoBase!$I208*ProyDda!C$26","v":1.7874359343741895E-2},{"$f":"+DdaAñoBase!$I208*ProyDda!D$26","v":1.8336217720154369E-2},{"$f":"+DdaAñoBase!$I208*ProyDda!E$26","v":1.835224635780161E-2},{"$f":"+DdaAñoBase!$I208*ProyDda!F$26","v":1.83500254266564E-2},{"$f":"+DdaAñoBase!$I208*ProyDda!G$26","v":1.8366055150928665E-2},null,{"$f":"+G211-M211-S211","v":136.58617933589966},{"$f":"+H211-N211-T211","v":141.27746495223445},{"$f":"+I211-O211-U211","v":142.98746417482474},{"$f":"+J211-P211-V211","v":144.72596737059087},{"$f":"+K211-Q211-W211","v":146.61972746092658},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$69:$I$69)","v":472.27972319109841}]
[{"$f":"+DdaAñoBase!A209","v":"BTS Prepago Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F209+ProyDda!B$24*DdaAñoBase!$G209+ProyDda!B$25*DdaAñoBase!$H209+ProyDda!B$26*DdaAñoBase!$I209)","v":4.6370188764688874E-2},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F209+ProyDda!C$24*DdaAñoBase!$G209+ProyDda!C$25*DdaAñoBase!$H209+ProyDda!C$26*DdaAñoBase!$I209)","v":4.6238634831932295E-2},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F209+ProyDda!D$24*DdaAñoBase!$G209+ProyDda!D$25*DdaAñoBase!$H209+ProyDda!D$26*DdaAñoBase!$I209)","v":4.8037767982393044E-2},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F209+ProyDda!E$24*DdaAñoBase!$G209+ProyDda!E$25*DdaAñoBase!$H209+ProyDda!E$26*DdaAñoBase!$I209)","v":4.9269443419420002E-2},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F209+ProyDda!F$24*DdaAñoBase!$G209+ProyDda!F$25*DdaAñoBase!$H209+ProyDda!F$26*DdaAñoBase!$I209)","v":5.0597721017677032E-2},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F209+ProyDda!G$24*DdaAñoBase!$G209+ProyDda!G$25*DdaAñoBase!$H209+ProyDda!G$26*DdaAñoBase!$I209)","v":5.2000282487543639E-2},null,{"$f":"+Clientes!H212*0.01*12","v":2.4786299111493448E-3},{"$f":"+Clientes!I212*0.01*12","v":2.5065879879028101E-3},{"$f":"+Clientes!J212*0.01*12","v":2.5632150476246414E-3},{"$f":"+Clientes!K212*0.01*12","v":2.6212521576584533E-3},{"$f":"+Clientes!L212*0.01*12","v":2.6806777396607578E-3},null,{"$f":"+DdaAñoBase!$I209*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I209*ProyDda!G$26","v":0},null,4.3760004920782948E-2,4.5531179994490231E-2,4.6706228371795361E-2,4.7976468860018578E-2,4.9319604747882884E-2,{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$69:$I$69)","v":0.15522609916174665}]
[{"$f":"+DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F210+ProyDda!B$24*DdaAñoBase!$G210+ProyDda!B$25*DdaAñoBase!$H210+ProyDda!B$26*DdaAñoBase!$I210)","v":66.189939331948608},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F210+ProyDda!C$24*DdaAñoBase!$G210+ProyDda!C$25*DdaAñoBase!$H210+ProyDda!C$26*DdaAñoBase!$I210)","v":65.400486815267158},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F210+ProyDda!D$24*DdaAñoBase!$G210+ProyDda!D$25*DdaAñoBase!$H210+ProyDda!D$26*DdaAñoBase!$I210)","v":67.516017498716749},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F210+ProyDda!E$24*DdaAñoBase!$G210+ProyDda!E$25*DdaAñoBase!$H210+ProyDda!E$26*DdaAñoBase!$I210)","v":68.399966476220897},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F210+ProyDda!F$24*DdaAñoBase!$G210+ProyDda!F$25*DdaAñoBase!$H210+ProyDda!F$26*DdaAñoBase!$I210)","v":69.294011672066148},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F210+ProyDda!G$24*DdaAñoBase!$G210+ProyDda!G$25*DdaAñoBase!$H210+ProyDda!G$26*DdaAñoBase!$I210)","v":70.260477600464554},null,{"$f":"+Clientes!H213*0.01*12","v":4.5839901501970024},{"$f":"+Clientes!I213*0.01*12","v":4.6643292755132411},{"$f":"+Clientes!J213*0.01*12","v":4.8277703320659588},{"$f":"+Clientes!K213*0.01*12","v":4.9968377926968728},{"$f":"+Clientes!L213*0.01*12","v":5.1717361586659809},null,{"$f":"+DdaAñoBase!$I210*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I210*ProyDda!G$26","v":0},null,60.816496665070154,62.85168822320351,63.572196144154937,64.297173879369268,65.088741441798575,{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$69:$I$69)","v":209.90717672615747}]
[{"$f":"+DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F211+ProyDda!B$24*DdaAñoBase!$G211+ProyDda!B$25*DdaAñoBase!$H211+ProyDda!B$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F211+ProyDda!C$24*DdaAñoBase!$G211+ProyDda!C$25*DdaAñoBase!$H211+ProyDda!C$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F211+ProyDda!D$24*DdaAñoBase!$G211+ProyDda!D$25*DdaAñoBase!$H211+ProyDda!D$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F211+ProyDda!E$24*DdaAñoBase!$G211+ProyDda!E$25*DdaAñoBase!$H211+ProyDda!E$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F211+ProyDda!F$24*DdaAñoBase!$G211+ProyDda!F$25*DdaAñoBase!$H211+ProyDda!F$26*DdaAñoBase!$I211)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F211+ProyDda!G$24*DdaAñoBase!$G211+ProyDda!G$25*DdaAñoBase!$H211+ProyDda!G$26*DdaAñoBase!$I211)","v":0},null,{"$f":"+Clientes!H214*0.01*12","v":0},{"$f":"+Clientes!I214*0.01*12","v":0},{"$f":"+Clientes!J214*0.01*12","v":0},{"$f":"+Clientes!K214*0.01*12","v":0},{"$f":"+Clientes!L214*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I211*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I211*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A212","v":"BTS Prepago Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F212+ProyDda!B$24*DdaAñoBase!$G212+ProyDda!B$25*DdaAñoBase!$H212+ProyDda!B$26*DdaAñoBase!$I212)","v":2.1460497755487772E-3},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F212+ProyDda!C$24*DdaAñoBase!$G212+ProyDda!C$25*DdaAñoBase!$H212+ProyDda!C$26*DdaAñoBase!$I212)","v":2.139961353323509E-3},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F212+ProyDda!D$24*DdaAñoBase!$G212+ProyDda!D$25*DdaAñoBase!$H212+ProyDda!D$26*DdaAñoBase!$I212)","v":2.2232266881558062E-3},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F212+ProyDda!E$24*DdaAñoBase!$G212+ProyDda!E$25*DdaAñoBase!$H212+ProyDda!E$26*DdaAñoBase!$I212)","v":2.280229621842233E-3},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F212+ProyDda!F$24*DdaAñoBase!$G212+ProyDda!F$25*DdaAñoBase!$H212+ProyDda!F$26*DdaAñoBase!$I212)","v":2.3417033815474483E-3},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F212+ProyDda!G$24*DdaAñoBase!$G212+ProyDda!G$25*DdaAñoBase!$H212+ProyDda!G$26*DdaAñoBase!$I212)","v":2.406615058807919E-3},null,{"$f":"+Clientes!H215*0.01*12","v":1.4104829369907356E-4},{"$f":"+Clientes!I215*0.01*12","v":1.4263926902114392E-4},{"$f":"+Clientes!J215*0.01*12","v":1.458616743165178E-4},{"$f":"+Clientes!K215*0.01*12","v":1.4916431958222377E-4},{"$f":"+Clientes!L215*0.01*12","v":1.52545976886445E-4},null,{"$f":"+DdaAñoBase!$I212*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I212*ProyDda!G$26","v":0},null,1.9989130596244353E-3,2.0805874191346624E-3,2.1343679475257153E-3,2.1925390619652245E-3,2.254069081921474E-3,{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$69:$I$69)","v":7.0936881483638619E-3}]
[{"$f":"+DdaAñoBase!A213","v":"BTS Prepago x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F213+ProyDda!B$24*DdaAñoBase!$G213+ProyDda!B$25*DdaAñoBase!$H213+ProyDda!B$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F213+ProyDda!C$24*DdaAñoBase!$G213+ProyDda!C$25*DdaAñoBase!$H213+ProyDda!C$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F213+ProyDda!D$24*DdaAñoBase!$G213+ProyDda!D$25*DdaAñoBase!$H213+ProyDda!D$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F213+ProyDda!E$24*DdaAñoBase!$G213+ProyDda!E$25*DdaAñoBase!$H213+ProyDda!E$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F213+ProyDda!F$24*DdaAñoBase!$G213+ProyDda!F$25*DdaAñoBase!$H213+ProyDda!F$26*DdaAñoBase!$I213)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F213+ProyDda!G$24*DdaAñoBase!$G213+ProyDda!G$25*DdaAñoBase!$H213+ProyDda!G$26*DdaAñoBase!$I213)","v":0},null,{"$f":"+Clientes!H216*0.01*12","v":0},{"$f":"+Clientes!I216*0.01*12","v":0},{"$f":"+Clientes!J216*0.01*12","v":0},{"$f":"+Clientes!K216*0.01*12","v":0},{"$f":"+Clientes!L216*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I213*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I213*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A214","v":"BTS Prepago x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F214+ProyDda!B$24*DdaAñoBase!$G214+ProyDda!B$25*DdaAñoBase!$H214+ProyDda!B$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F214+ProyDda!C$24*DdaAñoBase!$G214+ProyDda!C$25*DdaAñoBase!$H214+ProyDda!C$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F214+ProyDda!D$24*DdaAñoBase!$G214+ProyDda!D$25*DdaAñoBase!$H214+ProyDda!D$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F214+ProyDda!E$24*DdaAñoBase!$G214+ProyDda!E$25*DdaAñoBase!$H214+ProyDda!E$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F214+ProyDda!F$24*DdaAñoBase!$G214+ProyDda!F$25*DdaAñoBase!$H214+ProyDda!F$26*DdaAñoBase!$I214)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F214+ProyDda!G$24*DdaAñoBase!$G214+ProyDda!G$25*DdaAñoBase!$H214+ProyDda!G$26*DdaAñoBase!$I214)","v":0},null,{"$f":"+Clientes!H217*0.01*12","v":0},{"$f":"+Clientes!I217*0.01*12","v":0},{"$f":"+Clientes!J217*0.01*12","v":0},{"$f":"+Clientes!K217*0.01*12","v":0},{"$f":"+Clientes!L217*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I214*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I214*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A215","v":"BTS Prepago Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F215+ProyDda!B$24*DdaAñoBase!$G215+ProyDda!B$25*DdaAñoBase!$H215+ProyDda!B$26*DdaAñoBase!$I215)","v":0.26141667655362694},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F215+ProyDda!C$24*DdaAñoBase!$G215+ProyDda!C$25*DdaAñoBase!$H215+ProyDda!C$26*DdaAñoBase!$I215)","v":0.25829873966940098},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F215+ProyDda!D$24*DdaAñoBase!$G215+ProyDda!D$25*DdaAñoBase!$H215+ProyDda!D$26*DdaAñoBase!$I215)","v":0.26665401247968556},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F215+ProyDda!E$24*DdaAñoBase!$G215+ProyDda!E$25*DdaAñoBase!$H215+ProyDda!E$26*DdaAñoBase!$I215)","v":0.27014516243803843},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F215+ProyDda!F$24*DdaAñoBase!$G215+ProyDda!F$25*DdaAñoBase!$H215+ProyDda!F$26*DdaAñoBase!$I215)","v":0.27367618733616506},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F215+ProyDda!G$24*DdaAñoBase!$G215+ProyDda!G$25*DdaAñoBase!$H215+ProyDda!G$26*DdaAñoBase!$I215)","v":0.27749323738265563},null,{"$f":"+Clientes!H218*0.01*12","v":1.5634515851255172E-2},{"$f":"+Clientes!I218*0.01*12","v":1.5908526764690213E-2},{"$f":"+Clientes!J218*0.01*12","v":1.6465971633831029E-2},{"$f":"+Clientes!K218*0.01*12","v":1.7042606357413909E-2},{"$f":"+Clientes!L218*0.01*12","v":1.7639128423453936E-2},null,{"$f":"+DdaAñoBase!$I215*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I215*ProyDda!G$26","v":0},null,0.24266422381814581,0.25074548571499533,0.25367919080420742,0.25663358097875116,0.25985410895920169,{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$69:$I$69)","v":0.83769419283545432}]
[{"$f":"+DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F216+ProyDda!B$24*DdaAñoBase!$G216+ProyDda!B$25*DdaAñoBase!$H216+ProyDda!B$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F216+ProyDda!C$24*DdaAñoBase!$G216+ProyDda!C$25*DdaAñoBase!$H216+ProyDda!C$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F216+ProyDda!D$24*DdaAñoBase!$G216+ProyDda!D$25*DdaAñoBase!$H216+ProyDda!D$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F216+ProyDda!E$24*DdaAñoBase!$G216+ProyDda!E$25*DdaAñoBase!$H216+ProyDda!E$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F216+ProyDda!F$24*DdaAñoBase!$G216+ProyDda!F$25*DdaAñoBase!$H216+ProyDda!F$26*DdaAñoBase!$I216)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F216+ProyDda!G$24*DdaAñoBase!$G216+ProyDda!G$25*DdaAñoBase!$H216+ProyDda!G$26*DdaAñoBase!$I216)","v":0},null,{"$f":"+Clientes!H219*0.01*12","v":0},{"$f":"+Clientes!I219*0.01*12","v":0},{"$f":"+Clientes!J219*0.01*12","v":0},{"$f":"+Clientes!K219*0.01*12","v":0},{"$f":"+Clientes!L219*0.01*12","v":0},null,{"$f":"+DdaAñoBase!$I216*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I216*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F217+ProyDda!B$24*DdaAñoBase!$G217+ProyDda!B$25*DdaAñoBase!$H217+ProyDda!B$26*DdaAñoBase!$I217)","v":7.1362619042344868E-4},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F217+ProyDda!C$24*DdaAñoBase!$G217+ProyDda!C$25*DdaAñoBase!$H217+ProyDda!C$26*DdaAñoBase!$I217)","v":7.1160160664733541E-4},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F217+ProyDda!D$24*DdaAñoBase!$G217+ProyDda!D$25*DdaAñoBase!$H217+ProyDda!D$26*DdaAñoBase!$I217)","v":7.3928983847108723E-4},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F217+ProyDda!E$24*DdaAñoBase!$G217+ProyDda!E$25*DdaAñoBase!$H217+ProyDda!E$26*DdaAñoBase!$I217)","v":7.5824503087765813E-4},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F217+ProyDda!F$24*DdaAñoBase!$G217+ProyDda!F$25*DdaAñoBase!$H217+ProyDda!F$26*DdaAñoBase!$I217)","v":7.7868690759891042E-4},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F217+ProyDda!G$24*DdaAñoBase!$G217+ProyDda!G$25*DdaAñoBase!$H217+ProyDda!G$26*DdaAñoBase!$I217)","v":8.0027199545901879E-4},null,{"$f":"+Clientes!H220*0.01*12","v":1.2341725698668943E-4},{"$f":"+Clientes!I220*0.01*12","v":1.2480936039350099E-4},{"$f":"+Clientes!J220*0.01*12","v":1.2762896502695312E-4},{"$f":"+Clientes!K220*0.01*12","v":1.3051877963444583E-4},{"$f":"+Clientes!L220*0.01*12","v":1.334777297756394E-4},null,{"$f":"+DdaAñoBase!$I217*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I217*ProyDda!G$26","v":0},null,5.8818434966064598E-4,6.1448047807758624E-4,6.3061606585070496E-4,6.4816812796446462E-4,6.6679426568337944E-4,{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$69:$I$69)","v":2.0965047469569424E-3}]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F218+ProyDda!B$24*DdaAñoBase!$G218+ProyDda!B$25*DdaAñoBase!$H218+ProyDda!B$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F218+ProyDda!C$24*DdaAñoBase!$G218+ProyDda!C$25*DdaAñoBase!$H218+ProyDda!C$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F218+ProyDda!D$24*DdaAñoBase!$G218+ProyDda!D$25*DdaAñoBase!$H218+ProyDda!D$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F218+ProyDda!E$24*DdaAñoBase!$G218+ProyDda!E$25*DdaAñoBase!$H218+ProyDda!E$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F218+ProyDda!F$24*DdaAñoBase!$G218+ProyDda!F$25*DdaAñoBase!$H218+ProyDda!F$26*DdaAñoBase!$I218)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F218+ProyDda!G$24*DdaAñoBase!$G218+ProyDda!G$25*DdaAñoBase!$H218+ProyDda!G$26*DdaAñoBase!$I218)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I218*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I218*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A219","v":"X1D_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F219+ProyDda!B$24*DdaAñoBase!$G219+ProyDda!B$25*DdaAñoBase!$H219+ProyDda!B$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F219+ProyDda!C$24*DdaAñoBase!$G219+ProyDda!C$25*DdaAñoBase!$H219+ProyDda!C$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F219+ProyDda!D$24*DdaAñoBase!$G219+ProyDda!D$25*DdaAñoBase!$H219+ProyDda!D$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F219+ProyDda!E$24*DdaAñoBase!$G219+ProyDda!E$25*DdaAñoBase!$H219+ProyDda!E$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F219+ProyDda!F$24*DdaAñoBase!$G219+ProyDda!F$25*DdaAñoBase!$H219+ProyDda!F$26*DdaAñoBase!$I219)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F219+ProyDda!G$24*DdaAñoBase!$G219+ProyDda!G$25*DdaAñoBase!$H219+ProyDda!G$26*DdaAñoBase!$I219)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I219*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I219*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A220","v":"X1D_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F220+ProyDda!B$24*DdaAñoBase!$G220+ProyDda!B$25*DdaAñoBase!$H220+ProyDda!B$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F220+ProyDda!C$24*DdaAñoBase!$G220+ProyDda!C$25*DdaAñoBase!$H220+ProyDda!C$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F220+ProyDda!D$24*DdaAñoBase!$G220+ProyDda!D$25*DdaAñoBase!$H220+ProyDda!D$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F220+ProyDda!E$24*DdaAñoBase!$G220+ProyDda!E$25*DdaAñoBase!$H220+ProyDda!E$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F220+ProyDda!F$24*DdaAñoBase!$G220+ProyDda!F$25*DdaAñoBase!$H220+ProyDda!F$26*DdaAñoBase!$I220)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F220+ProyDda!G$24*DdaAñoBase!$G220+ProyDda!G$25*DdaAñoBase!$H220+ProyDda!G$26*DdaAñoBase!$I220)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I220*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I220*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A221","v":"X1D_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F221+ProyDda!B$24*DdaAñoBase!$G221+ProyDda!B$25*DdaAñoBase!$H221+ProyDda!B$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F221+ProyDda!C$24*DdaAñoBase!$G221+ProyDda!C$25*DdaAñoBase!$H221+ProyDda!C$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F221+ProyDda!D$24*DdaAñoBase!$G221+ProyDda!D$25*DdaAñoBase!$H221+ProyDda!D$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F221+ProyDda!E$24*DdaAñoBase!$G221+ProyDda!E$25*DdaAñoBase!$H221+ProyDda!E$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F221+ProyDda!F$24*DdaAñoBase!$G221+ProyDda!F$25*DdaAñoBase!$H221+ProyDda!F$26*DdaAñoBase!$I221)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F221+ProyDda!G$24*DdaAñoBase!$G221+ProyDda!G$25*DdaAñoBase!$H221+ProyDda!G$26*DdaAñoBase!$I221)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I221*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I221*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A222","v":"X1D_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F222+ProyDda!B$24*DdaAñoBase!$G222+ProyDda!B$25*DdaAñoBase!$H222+ProyDda!B$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F222+ProyDda!C$24*DdaAñoBase!$G222+ProyDda!C$25*DdaAñoBase!$H222+ProyDda!C$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F222+ProyDda!D$24*DdaAñoBase!$G222+ProyDda!D$25*DdaAñoBase!$H222+ProyDda!D$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F222+ProyDda!E$24*DdaAñoBase!$G222+ProyDda!E$25*DdaAñoBase!$H222+ProyDda!E$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F222+ProyDda!F$24*DdaAñoBase!$G222+ProyDda!F$25*DdaAñoBase!$H222+ProyDda!F$26*DdaAñoBase!$I222)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F222+ProyDda!G$24*DdaAñoBase!$G222+ProyDda!G$25*DdaAñoBase!$H222+ProyDda!G$26*DdaAñoBase!$I222)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I222*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I222*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A223","v":"X1D_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F223+ProyDda!B$24*DdaAñoBase!$G223+ProyDda!B$25*DdaAñoBase!$H223+ProyDda!B$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F223+ProyDda!C$24*DdaAñoBase!$G223+ProyDda!C$25*DdaAñoBase!$H223+ProyDda!C$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F223+ProyDda!D$24*DdaAñoBase!$G223+ProyDda!D$25*DdaAñoBase!$H223+ProyDda!D$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F223+ProyDda!E$24*DdaAñoBase!$G223+ProyDda!E$25*DdaAñoBase!$H223+ProyDda!E$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F223+ProyDda!F$24*DdaAñoBase!$G223+ProyDda!F$25*DdaAñoBase!$H223+ProyDda!F$26*DdaAñoBase!$I223)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F223+ProyDda!G$24*DdaAñoBase!$G223+ProyDda!G$25*DdaAñoBase!$H223+ProyDda!G$26*DdaAñoBase!$I223)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I223*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I223*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A224","v":"X1D_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F224+ProyDda!B$24*DdaAñoBase!$G224+ProyDda!B$25*DdaAñoBase!$H224+ProyDda!B$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F224+ProyDda!C$24*DdaAñoBase!$G224+ProyDda!C$25*DdaAñoBase!$H224+ProyDda!C$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F224+ProyDda!D$24*DdaAñoBase!$G224+ProyDda!D$25*DdaAñoBase!$H224+ProyDda!D$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F224+ProyDda!E$24*DdaAñoBase!$G224+ProyDda!E$25*DdaAñoBase!$H224+ProyDda!E$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F224+ProyDda!F$24*DdaAñoBase!$G224+ProyDda!F$25*DdaAñoBase!$H224+ProyDda!F$26*DdaAñoBase!$I224)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F224+ProyDda!G$24*DdaAñoBase!$G224+ProyDda!G$25*DdaAñoBase!$H224+ProyDda!G$26*DdaAñoBase!$I224)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I224*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I224*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A225","v":"X1D_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F225+ProyDda!B$24*DdaAñoBase!$G225+ProyDda!B$25*DdaAñoBase!$H225+ProyDda!B$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F225+ProyDda!C$24*DdaAñoBase!$G225+ProyDda!C$25*DdaAñoBase!$H225+ProyDda!C$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F225+ProyDda!D$24*DdaAñoBase!$G225+ProyDda!D$25*DdaAñoBase!$H225+ProyDda!D$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F225+ProyDda!E$24*DdaAñoBase!$G225+ProyDda!E$25*DdaAñoBase!$H225+ProyDda!E$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F225+ProyDda!F$24*DdaAñoBase!$G225+ProyDda!F$25*DdaAñoBase!$H225+ProyDda!F$26*DdaAñoBase!$I225)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F225+ProyDda!G$24*DdaAñoBase!$G225+ProyDda!G$25*DdaAñoBase!$H225+ProyDda!G$26*DdaAñoBase!$I225)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I225*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I225*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A226","v":"X1D_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F226+ProyDda!B$24*DdaAñoBase!$G226+ProyDda!B$25*DdaAñoBase!$H226+ProyDda!B$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F226+ProyDda!C$24*DdaAñoBase!$G226+ProyDda!C$25*DdaAñoBase!$H226+ProyDda!C$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F226+ProyDda!D$24*DdaAñoBase!$G226+ProyDda!D$25*DdaAñoBase!$H226+ProyDda!D$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F226+ProyDda!E$24*DdaAñoBase!$G226+ProyDda!E$25*DdaAñoBase!$H226+ProyDda!E$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F226+ProyDda!F$24*DdaAñoBase!$G226+ProyDda!F$25*DdaAñoBase!$H226+ProyDda!F$26*DdaAñoBase!$I226)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F226+ProyDda!G$24*DdaAñoBase!$G226+ProyDda!G$25*DdaAñoBase!$H226+ProyDda!G$26*DdaAñoBase!$I226)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I226*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I226*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F227+ProyDda!B$24*DdaAñoBase!$G227+ProyDda!B$25*DdaAñoBase!$H227+ProyDda!B$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F227+ProyDda!C$24*DdaAñoBase!$G227+ProyDda!C$25*DdaAñoBase!$H227+ProyDda!C$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F227+ProyDda!D$24*DdaAñoBase!$G227+ProyDda!D$25*DdaAñoBase!$H227+ProyDda!D$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F227+ProyDda!E$24*DdaAñoBase!$G227+ProyDda!E$25*DdaAñoBase!$H227+ProyDda!E$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F227+ProyDda!F$24*DdaAñoBase!$G227+ProyDda!F$25*DdaAñoBase!$H227+ProyDda!F$26*DdaAñoBase!$I227)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F227+ProyDda!G$24*DdaAñoBase!$G227+ProyDda!G$25*DdaAñoBase!$H227+ProyDda!G$26*DdaAñoBase!$I227)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I227*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I227*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F228+ProyDda!B$24*DdaAñoBase!$G228+ProyDda!B$25*DdaAñoBase!$H228+ProyDda!B$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F228+ProyDda!C$24*DdaAñoBase!$G228+ProyDda!C$25*DdaAñoBase!$H228+ProyDda!C$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F228+ProyDda!D$24*DdaAñoBase!$G228+ProyDda!D$25*DdaAñoBase!$H228+ProyDda!D$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F228+ProyDda!E$24*DdaAñoBase!$G228+ProyDda!E$25*DdaAñoBase!$H228+ProyDda!E$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F228+ProyDda!F$24*DdaAñoBase!$G228+ProyDda!F$25*DdaAñoBase!$H228+ProyDda!F$26*DdaAñoBase!$I228)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F228+ProyDda!G$24*DdaAñoBase!$G228+ProyDda!G$25*DdaAñoBase!$H228+ProyDda!G$26*DdaAñoBase!$I228)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I228*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I228*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F229+ProyDda!B$24*DdaAñoBase!$G229+ProyDda!B$25*DdaAñoBase!$H229+ProyDda!B$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F229+ProyDda!C$24*DdaAñoBase!$G229+ProyDda!C$25*DdaAñoBase!$H229+ProyDda!C$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F229+ProyDda!D$24*DdaAñoBase!$G229+ProyDda!D$25*DdaAñoBase!$H229+ProyDda!D$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F229+ProyDda!E$24*DdaAñoBase!$G229+ProyDda!E$25*DdaAñoBase!$H229+ProyDda!E$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F229+ProyDda!F$24*DdaAñoBase!$G229+ProyDda!F$25*DdaAñoBase!$H229+ProyDda!F$26*DdaAñoBase!$I229)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F229+ProyDda!G$24*DdaAñoBase!$G229+ProyDda!G$25*DdaAñoBase!$H229+ProyDda!G$26*DdaAñoBase!$I229)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I229*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I229*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A230","v":"X1D_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F230+ProyDda!B$24*DdaAñoBase!$G230+ProyDda!B$25*DdaAñoBase!$H230+ProyDda!B$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F230+ProyDda!C$24*DdaAñoBase!$G230+ProyDda!C$25*DdaAñoBase!$H230+ProyDda!C$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F230+ProyDda!D$24*DdaAñoBase!$G230+ProyDda!D$25*DdaAñoBase!$H230+ProyDda!D$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F230+ProyDda!E$24*DdaAñoBase!$G230+ProyDda!E$25*DdaAñoBase!$H230+ProyDda!E$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F230+ProyDda!F$24*DdaAñoBase!$G230+ProyDda!F$25*DdaAñoBase!$H230+ProyDda!F$26*DdaAñoBase!$I230)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F230+ProyDda!G$24*DdaAñoBase!$G230+ProyDda!G$25*DdaAñoBase!$H230+ProyDda!G$26*DdaAñoBase!$I230)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I230*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I230*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A231","v":"X1D_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F231+ProyDda!B$24*DdaAñoBase!$G231+ProyDda!B$25*DdaAñoBase!$H231+ProyDda!B$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F231+ProyDda!C$24*DdaAñoBase!$G231+ProyDda!C$25*DdaAñoBase!$H231+ProyDda!C$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F231+ProyDda!D$24*DdaAñoBase!$G231+ProyDda!D$25*DdaAñoBase!$H231+ProyDda!D$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F231+ProyDda!E$24*DdaAñoBase!$G231+ProyDda!E$25*DdaAñoBase!$H231+ProyDda!E$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F231+ProyDda!F$24*DdaAñoBase!$G231+ProyDda!F$25*DdaAñoBase!$H231+ProyDda!F$26*DdaAñoBase!$I231)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F231+ProyDda!G$24*DdaAñoBase!$G231+ProyDda!G$25*DdaAñoBase!$H231+ProyDda!G$26*DdaAñoBase!$I231)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I231*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I231*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A232","v":"X1D_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F232+ProyDda!B$24*DdaAñoBase!$G232+ProyDda!B$25*DdaAñoBase!$H232+ProyDda!B$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F232+ProyDda!C$24*DdaAñoBase!$G232+ProyDda!C$25*DdaAñoBase!$H232+ProyDda!C$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F232+ProyDda!D$24*DdaAñoBase!$G232+ProyDda!D$25*DdaAñoBase!$H232+ProyDda!D$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F232+ProyDda!E$24*DdaAñoBase!$G232+ProyDda!E$25*DdaAñoBase!$H232+ProyDda!E$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F232+ProyDda!F$24*DdaAñoBase!$G232+ProyDda!F$25*DdaAñoBase!$H232+ProyDda!F$26*DdaAñoBase!$I232)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F232+ProyDda!G$24*DdaAñoBase!$G232+ProyDda!G$25*DdaAñoBase!$H232+ProyDda!G$26*DdaAñoBase!$I232)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I232*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I232*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A233","v":"X1D_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F233+ProyDda!B$24*DdaAñoBase!$G233+ProyDda!B$25*DdaAñoBase!$H233+ProyDda!B$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F233+ProyDda!C$24*DdaAñoBase!$G233+ProyDda!C$25*DdaAñoBase!$H233+ProyDda!C$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F233+ProyDda!D$24*DdaAñoBase!$G233+ProyDda!D$25*DdaAñoBase!$H233+ProyDda!D$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F233+ProyDda!E$24*DdaAñoBase!$G233+ProyDda!E$25*DdaAñoBase!$H233+ProyDda!E$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F233+ProyDda!F$24*DdaAñoBase!$G233+ProyDda!F$25*DdaAñoBase!$H233+ProyDda!F$26*DdaAñoBase!$I233)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F233+ProyDda!G$24*DdaAñoBase!$G233+ProyDda!G$25*DdaAñoBase!$H233+ProyDda!G$26*DdaAñoBase!$I233)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I233*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I233*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A234","v":"X1D_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F234+ProyDda!B$24*DdaAñoBase!$G234+ProyDda!B$25*DdaAñoBase!$H234+ProyDda!B$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F234+ProyDda!C$24*DdaAñoBase!$G234+ProyDda!C$25*DdaAñoBase!$H234+ProyDda!C$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F234+ProyDda!D$24*DdaAñoBase!$G234+ProyDda!D$25*DdaAñoBase!$H234+ProyDda!D$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F234+ProyDda!E$24*DdaAñoBase!$G234+ProyDda!E$25*DdaAñoBase!$H234+ProyDda!E$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F234+ProyDda!F$24*DdaAñoBase!$G234+ProyDda!F$25*DdaAñoBase!$H234+ProyDda!F$26*DdaAñoBase!$I234)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F234+ProyDda!G$24*DdaAñoBase!$G234+ProyDda!G$25*DdaAñoBase!$H234+ProyDda!G$26*DdaAñoBase!$I234)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I234*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I234*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A235","v":"X1D_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F235+ProyDda!B$24*DdaAñoBase!$G235+ProyDda!B$25*DdaAñoBase!$H235+ProyDda!B$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F235+ProyDda!C$24*DdaAñoBase!$G235+ProyDda!C$25*DdaAñoBase!$H235+ProyDda!C$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F235+ProyDda!D$24*DdaAñoBase!$G235+ProyDda!D$25*DdaAñoBase!$H235+ProyDda!D$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F235+ProyDda!E$24*DdaAñoBase!$G235+ProyDda!E$25*DdaAñoBase!$H235+ProyDda!E$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F235+ProyDda!F$24*DdaAñoBase!$G235+ProyDda!F$25*DdaAñoBase!$H235+ProyDda!F$26*DdaAñoBase!$I235)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F235+ProyDda!G$24*DdaAñoBase!$G235+ProyDda!G$25*DdaAñoBase!$H235+ProyDda!G$26*DdaAñoBase!$I235)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I235*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I235*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A236","v":"X1D_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F236+ProyDda!B$24*DdaAñoBase!$G236+ProyDda!B$25*DdaAñoBase!$H236+ProyDda!B$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F236+ProyDda!C$24*DdaAñoBase!$G236+ProyDda!C$25*DdaAñoBase!$H236+ProyDda!C$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F236+ProyDda!D$24*DdaAñoBase!$G236+ProyDda!D$25*DdaAñoBase!$H236+ProyDda!D$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F236+ProyDda!E$24*DdaAñoBase!$G236+ProyDda!E$25*DdaAñoBase!$H236+ProyDda!E$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F236+ProyDda!F$24*DdaAñoBase!$G236+ProyDda!F$25*DdaAñoBase!$H236+ProyDda!F$26*DdaAñoBase!$I236)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F236+ProyDda!G$24*DdaAñoBase!$G236+ProyDda!G$25*DdaAñoBase!$H236+ProyDda!G$26*DdaAñoBase!$I236)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I236*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I236*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A237","v":"X1D_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F237+ProyDda!B$24*DdaAñoBase!$G237+ProyDda!B$25*DdaAñoBase!$H237+ProyDda!B$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F237+ProyDda!C$24*DdaAñoBase!$G237+ProyDda!C$25*DdaAñoBase!$H237+ProyDda!C$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F237+ProyDda!D$24*DdaAñoBase!$G237+ProyDda!D$25*DdaAñoBase!$H237+ProyDda!D$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F237+ProyDda!E$24*DdaAñoBase!$G237+ProyDda!E$25*DdaAñoBase!$H237+ProyDda!E$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F237+ProyDda!F$24*DdaAñoBase!$G237+ProyDda!F$25*DdaAñoBase!$H237+ProyDda!F$26*DdaAñoBase!$I237)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F237+ProyDda!G$24*DdaAñoBase!$G237+ProyDda!G$25*DdaAñoBase!$H237+ProyDda!G$26*DdaAñoBase!$I237)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I237*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I237*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F238+ProyDda!B$24*DdaAñoBase!$G238+ProyDda!B$25*DdaAñoBase!$H238+ProyDda!B$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F238+ProyDda!C$24*DdaAñoBase!$G238+ProyDda!C$25*DdaAñoBase!$H238+ProyDda!C$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F238+ProyDda!D$24*DdaAñoBase!$G238+ProyDda!D$25*DdaAñoBase!$H238+ProyDda!D$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F238+ProyDda!E$24*DdaAñoBase!$G238+ProyDda!E$25*DdaAñoBase!$H238+ProyDda!E$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F238+ProyDda!F$24*DdaAñoBase!$G238+ProyDda!F$25*DdaAñoBase!$H238+ProyDda!F$26*DdaAñoBase!$I238)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F238+ProyDda!G$24*DdaAñoBase!$G238+ProyDda!G$25*DdaAñoBase!$H238+ProyDda!G$26*DdaAñoBase!$I238)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I238*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I238*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F239+ProyDda!B$24*DdaAñoBase!$G239+ProyDda!B$25*DdaAñoBase!$H239+ProyDda!B$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F239+ProyDda!C$24*DdaAñoBase!$G239+ProyDda!C$25*DdaAñoBase!$H239+ProyDda!C$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F239+ProyDda!D$24*DdaAñoBase!$G239+ProyDda!D$25*DdaAñoBase!$H239+ProyDda!D$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F239+ProyDda!E$24*DdaAñoBase!$G239+ProyDda!E$25*DdaAñoBase!$H239+ProyDda!E$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F239+ProyDda!F$24*DdaAñoBase!$G239+ProyDda!F$25*DdaAñoBase!$H239+ProyDda!F$26*DdaAñoBase!$I239)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F239+ProyDda!G$24*DdaAñoBase!$G239+ProyDda!G$25*DdaAñoBase!$H239+ProyDda!G$26*DdaAñoBase!$I239)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I239*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I239*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F240+ProyDda!B$24*DdaAñoBase!$G240+ProyDda!B$25*DdaAñoBase!$H240+ProyDda!B$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F240+ProyDda!C$24*DdaAñoBase!$G240+ProyDda!C$25*DdaAñoBase!$H240+ProyDda!C$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F240+ProyDda!D$24*DdaAñoBase!$G240+ProyDda!D$25*DdaAñoBase!$H240+ProyDda!D$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F240+ProyDda!E$24*DdaAñoBase!$G240+ProyDda!E$25*DdaAñoBase!$H240+ProyDda!E$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F240+ProyDda!F$24*DdaAñoBase!$G240+ProyDda!F$25*DdaAñoBase!$H240+ProyDda!F$26*DdaAñoBase!$I240)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F240+ProyDda!G$24*DdaAñoBase!$G240+ProyDda!G$25*DdaAñoBase!$H240+ProyDda!G$26*DdaAñoBase!$I240)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I240*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I240*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A241","v":"X1D_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F241+ProyDda!B$24*DdaAñoBase!$G241+ProyDda!B$25*DdaAñoBase!$H241+ProyDda!B$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F241+ProyDda!C$24*DdaAñoBase!$G241+ProyDda!C$25*DdaAñoBase!$H241+ProyDda!C$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F241+ProyDda!D$24*DdaAñoBase!$G241+ProyDda!D$25*DdaAñoBase!$H241+ProyDda!D$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F241+ProyDda!E$24*DdaAñoBase!$G241+ProyDda!E$25*DdaAñoBase!$H241+ProyDda!E$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F241+ProyDda!F$24*DdaAñoBase!$G241+ProyDda!F$25*DdaAñoBase!$H241+ProyDda!F$26*DdaAñoBase!$I241)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F241+ProyDda!G$24*DdaAñoBase!$G241+ProyDda!G$25*DdaAñoBase!$H241+ProyDda!G$26*DdaAñoBase!$I241)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I241*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I241*ProyDda!G$26","v":0},null,{"$f":"+G244-M244-S244","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A242","v":"X1D_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F242+ProyDda!B$24*DdaAñoBase!$G242+ProyDda!B$25*DdaAñoBase!$H242+ProyDda!B$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F242+ProyDda!C$24*DdaAñoBase!$G242+ProyDda!C$25*DdaAñoBase!$H242+ProyDda!C$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F242+ProyDda!D$24*DdaAñoBase!$G242+ProyDda!D$25*DdaAñoBase!$H242+ProyDda!D$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F242+ProyDda!E$24*DdaAñoBase!$G242+ProyDda!E$25*DdaAñoBase!$H242+ProyDda!E$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F242+ProyDda!F$24*DdaAñoBase!$G242+ProyDda!F$25*DdaAñoBase!$H242+ProyDda!F$26*DdaAñoBase!$I242)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F242+ProyDda!G$24*DdaAñoBase!$G242+ProyDda!G$25*DdaAñoBase!$H242+ProyDda!G$26*DdaAñoBase!$I242)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I242*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I242*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A243","v":"X1D_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F243+ProyDda!B$24*DdaAñoBase!$G243+ProyDda!B$25*DdaAñoBase!$H243+ProyDda!B$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F243+ProyDda!C$24*DdaAñoBase!$G243+ProyDda!C$25*DdaAñoBase!$H243+ProyDda!C$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F243+ProyDda!D$24*DdaAñoBase!$G243+ProyDda!D$25*DdaAñoBase!$H243+ProyDda!D$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F243+ProyDda!E$24*DdaAñoBase!$G243+ProyDda!E$25*DdaAñoBase!$H243+ProyDda!E$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F243+ProyDda!F$24*DdaAñoBase!$G243+ProyDda!F$25*DdaAñoBase!$H243+ProyDda!F$26*DdaAñoBase!$I243)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F243+ProyDda!G$24*DdaAñoBase!$G243+ProyDda!G$25*DdaAñoBase!$H243+ProyDda!G$26*DdaAñoBase!$I243)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I243*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I243*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A244","v":"X1D_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F244+ProyDda!B$24*DdaAñoBase!$G244+ProyDda!B$25*DdaAñoBase!$H244+ProyDda!B$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F244+ProyDda!C$24*DdaAñoBase!$G244+ProyDda!C$25*DdaAñoBase!$H244+ProyDda!C$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F244+ProyDda!D$24*DdaAñoBase!$G244+ProyDda!D$25*DdaAñoBase!$H244+ProyDda!D$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F244+ProyDda!E$24*DdaAñoBase!$G244+ProyDda!E$25*DdaAñoBase!$H244+ProyDda!E$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F244+ProyDda!F$24*DdaAñoBase!$G244+ProyDda!F$25*DdaAñoBase!$H244+ProyDda!F$26*DdaAñoBase!$I244)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F244+ProyDda!G$24*DdaAñoBase!$G244+ProyDda!G$25*DdaAñoBase!$H244+ProyDda!G$26*DdaAñoBase!$I244)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I244*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I244*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A245","v":"X1D_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F245+ProyDda!B$24*DdaAñoBase!$G245+ProyDda!B$25*DdaAñoBase!$H245+ProyDda!B$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F245+ProyDda!C$24*DdaAñoBase!$G245+ProyDda!C$25*DdaAñoBase!$H245+ProyDda!C$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F245+ProyDda!D$24*DdaAñoBase!$G245+ProyDda!D$25*DdaAñoBase!$H245+ProyDda!D$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F245+ProyDda!E$24*DdaAñoBase!$G245+ProyDda!E$25*DdaAñoBase!$H245+ProyDda!E$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F245+ProyDda!F$24*DdaAñoBase!$G245+ProyDda!F$25*DdaAñoBase!$H245+ProyDda!F$26*DdaAñoBase!$I245)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F245+ProyDda!G$24*DdaAñoBase!$G245+ProyDda!G$25*DdaAñoBase!$H245+ProyDda!G$26*DdaAñoBase!$I245)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I245*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I245*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A246","v":"X1D_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F246+ProyDda!B$24*DdaAñoBase!$G246+ProyDda!B$25*DdaAñoBase!$H246+ProyDda!B$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F246+ProyDda!C$24*DdaAñoBase!$G246+ProyDda!C$25*DdaAñoBase!$H246+ProyDda!C$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F246+ProyDda!D$24*DdaAñoBase!$G246+ProyDda!D$25*DdaAñoBase!$H246+ProyDda!D$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F246+ProyDda!E$24*DdaAñoBase!$G246+ProyDda!E$25*DdaAñoBase!$H246+ProyDda!E$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F246+ProyDda!F$24*DdaAñoBase!$G246+ProyDda!F$25*DdaAñoBase!$H246+ProyDda!F$26*DdaAñoBase!$I246)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F246+ProyDda!G$24*DdaAñoBase!$G246+ProyDda!G$25*DdaAñoBase!$H246+ProyDda!G$26*DdaAñoBase!$I246)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I246*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I246*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A247","v":"X1D_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F247+ProyDda!B$24*DdaAñoBase!$G247+ProyDda!B$25*DdaAñoBase!$H247+ProyDda!B$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F247+ProyDda!C$24*DdaAñoBase!$G247+ProyDda!C$25*DdaAñoBase!$H247+ProyDda!C$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F247+ProyDda!D$24*DdaAñoBase!$G247+ProyDda!D$25*DdaAñoBase!$H247+ProyDda!D$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F247+ProyDda!E$24*DdaAñoBase!$G247+ProyDda!E$25*DdaAñoBase!$H247+ProyDda!E$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F247+ProyDda!F$24*DdaAñoBase!$G247+ProyDda!F$25*DdaAñoBase!$H247+ProyDda!F$26*DdaAñoBase!$I247)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F247+ProyDda!G$24*DdaAñoBase!$G247+ProyDda!G$25*DdaAñoBase!$H247+ProyDda!G$26*DdaAñoBase!$I247)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I247*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I247*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A248","v":"X1D_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F248+ProyDda!B$24*DdaAñoBase!$G248+ProyDda!B$25*DdaAñoBase!$H248+ProyDda!B$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F248+ProyDda!C$24*DdaAñoBase!$G248+ProyDda!C$25*DdaAñoBase!$H248+ProyDda!C$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F248+ProyDda!D$24*DdaAñoBase!$G248+ProyDda!D$25*DdaAñoBase!$H248+ProyDda!D$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F248+ProyDda!E$24*DdaAñoBase!$G248+ProyDda!E$25*DdaAñoBase!$H248+ProyDda!E$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F248+ProyDda!F$24*DdaAñoBase!$G248+ProyDda!F$25*DdaAñoBase!$H248+ProyDda!F$26*DdaAñoBase!$I248)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F248+ProyDda!G$24*DdaAñoBase!$G248+ProyDda!G$25*DdaAñoBase!$H248+ProyDda!G$26*DdaAñoBase!$I248)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I248*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I248*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F249+ProyDda!B$24*DdaAñoBase!$G249+ProyDda!B$25*DdaAñoBase!$H249+ProyDda!B$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F249+ProyDda!C$24*DdaAñoBase!$G249+ProyDda!C$25*DdaAñoBase!$H249+ProyDda!C$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F249+ProyDda!D$24*DdaAñoBase!$G249+ProyDda!D$25*DdaAñoBase!$H249+ProyDda!D$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F249+ProyDda!E$24*DdaAñoBase!$G249+ProyDda!E$25*DdaAñoBase!$H249+ProyDda!E$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F249+ProyDda!F$24*DdaAñoBase!$G249+ProyDda!F$25*DdaAñoBase!$H249+ProyDda!F$26*DdaAñoBase!$I249)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F249+ProyDda!G$24*DdaAñoBase!$G249+ProyDda!G$25*DdaAñoBase!$H249+ProyDda!G$26*DdaAñoBase!$I249)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I249*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I249*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F250+ProyDda!B$24*DdaAñoBase!$G250+ProyDda!B$25*DdaAñoBase!$H250+ProyDda!B$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F250+ProyDda!C$24*DdaAñoBase!$G250+ProyDda!C$25*DdaAñoBase!$H250+ProyDda!C$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F250+ProyDda!D$24*DdaAñoBase!$G250+ProyDda!D$25*DdaAñoBase!$H250+ProyDda!D$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F250+ProyDda!E$24*DdaAñoBase!$G250+ProyDda!E$25*DdaAñoBase!$H250+ProyDda!E$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F250+ProyDda!F$24*DdaAñoBase!$G250+ProyDda!F$25*DdaAñoBase!$H250+ProyDda!F$26*DdaAñoBase!$I250)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F250+ProyDda!G$24*DdaAñoBase!$G250+ProyDda!G$25*DdaAñoBase!$H250+ProyDda!G$26*DdaAñoBase!$I250)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I250*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I250*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F251+ProyDda!B$24*DdaAñoBase!$G251+ProyDda!B$25*DdaAñoBase!$H251+ProyDda!B$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F251+ProyDda!C$24*DdaAñoBase!$G251+ProyDda!C$25*DdaAñoBase!$H251+ProyDda!C$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F251+ProyDda!D$24*DdaAñoBase!$G251+ProyDda!D$25*DdaAñoBase!$H251+ProyDda!D$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F251+ProyDda!E$24*DdaAñoBase!$G251+ProyDda!E$25*DdaAñoBase!$H251+ProyDda!E$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F251+ProyDda!F$24*DdaAñoBase!$G251+ProyDda!F$25*DdaAñoBase!$H251+ProyDda!F$26*DdaAñoBase!$I251)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F251+ProyDda!G$24*DdaAñoBase!$G251+ProyDda!G$25*DdaAñoBase!$H251+ProyDda!G$26*DdaAñoBase!$I251)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I251*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I251*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A252","v":"X1D_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F252+ProyDda!B$24*DdaAñoBase!$G252+ProyDda!B$25*DdaAñoBase!$H252+ProyDda!B$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F252+ProyDda!C$24*DdaAñoBase!$G252+ProyDda!C$25*DdaAñoBase!$H252+ProyDda!C$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F252+ProyDda!D$24*DdaAñoBase!$G252+ProyDda!D$25*DdaAñoBase!$H252+ProyDda!D$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F252+ProyDda!E$24*DdaAñoBase!$G252+ProyDda!E$25*DdaAñoBase!$H252+ProyDda!E$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F252+ProyDda!F$24*DdaAñoBase!$G252+ProyDda!F$25*DdaAñoBase!$H252+ProyDda!F$26*DdaAñoBase!$I252)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F252+ProyDda!G$24*DdaAñoBase!$G252+ProyDda!G$25*DdaAñoBase!$H252+ProyDda!G$26*DdaAñoBase!$I252)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I252*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I252*ProyDda!G$26","v":0},null,{"$f":"+G255-M255-S255","v":0},{"$f":"+H255-N255-T255","v":0},{"$f":"+I255-O255-U255","v":0},{"$f":"+J255-P255-V255","v":0},{"$f":"+K255-Q255-W255","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A253","v":"X1D_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F253+ProyDda!B$24*DdaAñoBase!$G253+ProyDda!B$25*DdaAñoBase!$H253+ProyDda!B$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F253+ProyDda!C$24*DdaAñoBase!$G253+ProyDda!C$25*DdaAñoBase!$H253+ProyDda!C$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F253+ProyDda!D$24*DdaAñoBase!$G253+ProyDda!D$25*DdaAñoBase!$H253+ProyDda!D$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F253+ProyDda!E$24*DdaAñoBase!$G253+ProyDda!E$25*DdaAñoBase!$H253+ProyDda!E$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F253+ProyDda!F$24*DdaAñoBase!$G253+ProyDda!F$25*DdaAñoBase!$H253+ProyDda!F$26*DdaAñoBase!$I253)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F253+ProyDda!G$24*DdaAñoBase!$G253+ProyDda!G$25*DdaAñoBase!$H253+ProyDda!G$26*DdaAñoBase!$I253)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I253*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I253*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A254","v":"X1D_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F254+ProyDda!B$24*DdaAñoBase!$G254+ProyDda!B$25*DdaAñoBase!$H254+ProyDda!B$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F254+ProyDda!C$24*DdaAñoBase!$G254+ProyDda!C$25*DdaAñoBase!$H254+ProyDda!C$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F254+ProyDda!D$24*DdaAñoBase!$G254+ProyDda!D$25*DdaAñoBase!$H254+ProyDda!D$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F254+ProyDda!E$24*DdaAñoBase!$G254+ProyDda!E$25*DdaAñoBase!$H254+ProyDda!E$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F254+ProyDda!F$24*DdaAñoBase!$G254+ProyDda!F$25*DdaAñoBase!$H254+ProyDda!F$26*DdaAñoBase!$I254)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F254+ProyDda!G$24*DdaAñoBase!$G254+ProyDda!G$25*DdaAñoBase!$H254+ProyDda!G$26*DdaAñoBase!$I254)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I254*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I254*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A255","v":"X1D_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F255+ProyDda!B$24*DdaAñoBase!$G255+ProyDda!B$25*DdaAñoBase!$H255+ProyDda!B$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F255+ProyDda!C$24*DdaAñoBase!$G255+ProyDda!C$25*DdaAñoBase!$H255+ProyDda!C$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F255+ProyDda!D$24*DdaAñoBase!$G255+ProyDda!D$25*DdaAñoBase!$H255+ProyDda!D$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F255+ProyDda!E$24*DdaAñoBase!$G255+ProyDda!E$25*DdaAñoBase!$H255+ProyDda!E$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F255+ProyDda!F$24*DdaAñoBase!$G255+ProyDda!F$25*DdaAñoBase!$H255+ProyDda!F$26*DdaAñoBase!$I255)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F255+ProyDda!G$24*DdaAñoBase!$G255+ProyDda!G$25*DdaAñoBase!$H255+ProyDda!G$26*DdaAñoBase!$I255)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I255*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I255*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A256","v":"X1D_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F256+ProyDda!B$24*DdaAñoBase!$G256+ProyDda!B$25*DdaAñoBase!$H256+ProyDda!B$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F256+ProyDda!C$24*DdaAñoBase!$G256+ProyDda!C$25*DdaAñoBase!$H256+ProyDda!C$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F256+ProyDda!D$24*DdaAñoBase!$G256+ProyDda!D$25*DdaAñoBase!$H256+ProyDda!D$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F256+ProyDda!E$24*DdaAñoBase!$G256+ProyDda!E$25*DdaAñoBase!$H256+ProyDda!E$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F256+ProyDda!F$24*DdaAñoBase!$G256+ProyDda!F$25*DdaAñoBase!$H256+ProyDda!F$26*DdaAñoBase!$I256)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F256+ProyDda!G$24*DdaAñoBase!$G256+ProyDda!G$25*DdaAñoBase!$H256+ProyDda!G$26*DdaAñoBase!$I256)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I256*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I256*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A257","v":"X1D_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F257+ProyDda!B$24*DdaAñoBase!$G257+ProyDda!B$25*DdaAñoBase!$H257+ProyDda!B$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F257+ProyDda!C$24*DdaAñoBase!$G257+ProyDda!C$25*DdaAñoBase!$H257+ProyDda!C$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F257+ProyDda!D$24*DdaAñoBase!$G257+ProyDda!D$25*DdaAñoBase!$H257+ProyDda!D$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F257+ProyDda!E$24*DdaAñoBase!$G257+ProyDda!E$25*DdaAñoBase!$H257+ProyDda!E$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F257+ProyDda!F$24*DdaAñoBase!$G257+ProyDda!F$25*DdaAñoBase!$H257+ProyDda!F$26*DdaAñoBase!$I257)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F257+ProyDda!G$24*DdaAñoBase!$G257+ProyDda!G$25*DdaAñoBase!$H257+ProyDda!G$26*DdaAñoBase!$I257)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I257*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I257*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A258","v":"X1D_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F258+ProyDda!B$24*DdaAñoBase!$G258+ProyDda!B$25*DdaAñoBase!$H258+ProyDda!B$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F258+ProyDda!C$24*DdaAñoBase!$G258+ProyDda!C$25*DdaAñoBase!$H258+ProyDda!C$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F258+ProyDda!D$24*DdaAñoBase!$G258+ProyDda!D$25*DdaAñoBase!$H258+ProyDda!D$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F258+ProyDda!E$24*DdaAñoBase!$G258+ProyDda!E$25*DdaAñoBase!$H258+ProyDda!E$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F258+ProyDda!F$24*DdaAñoBase!$G258+ProyDda!F$25*DdaAñoBase!$H258+ProyDda!F$26*DdaAñoBase!$I258)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F258+ProyDda!G$24*DdaAñoBase!$G258+ProyDda!G$25*DdaAñoBase!$H258+ProyDda!G$26*DdaAñoBase!$I258)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I258*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I258*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A259","v":"X1D_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F259+ProyDda!B$24*DdaAñoBase!$G259+ProyDda!B$25*DdaAñoBase!$H259+ProyDda!B$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F259+ProyDda!C$24*DdaAñoBase!$G259+ProyDda!C$25*DdaAñoBase!$H259+ProyDda!C$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F259+ProyDda!D$24*DdaAñoBase!$G259+ProyDda!D$25*DdaAñoBase!$H259+ProyDda!D$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F259+ProyDda!E$24*DdaAñoBase!$G259+ProyDda!E$25*DdaAñoBase!$H259+ProyDda!E$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F259+ProyDda!F$24*DdaAñoBase!$G259+ProyDda!F$25*DdaAñoBase!$H259+ProyDda!F$26*DdaAñoBase!$I259)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F259+ProyDda!G$24*DdaAñoBase!$G259+ProyDda!G$25*DdaAñoBase!$H259+ProyDda!G$26*DdaAñoBase!$I259)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I259*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I259*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F260+ProyDda!B$24*DdaAñoBase!$G260+ProyDda!B$25*DdaAñoBase!$H260+ProyDda!B$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F260+ProyDda!C$24*DdaAñoBase!$G260+ProyDda!C$25*DdaAñoBase!$H260+ProyDda!C$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F260+ProyDda!D$24*DdaAñoBase!$G260+ProyDda!D$25*DdaAñoBase!$H260+ProyDda!D$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F260+ProyDda!E$24*DdaAñoBase!$G260+ProyDda!E$25*DdaAñoBase!$H260+ProyDda!E$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F260+ProyDda!F$24*DdaAñoBase!$G260+ProyDda!F$25*DdaAñoBase!$H260+ProyDda!F$26*DdaAñoBase!$I260)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F260+ProyDda!G$24*DdaAñoBase!$G260+ProyDda!G$25*DdaAñoBase!$H260+ProyDda!G$26*DdaAñoBase!$I260)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I260*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I260*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F261+ProyDda!B$24*DdaAñoBase!$G261+ProyDda!B$25*DdaAñoBase!$H261+ProyDda!B$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F261+ProyDda!C$24*DdaAñoBase!$G261+ProyDda!C$25*DdaAñoBase!$H261+ProyDda!C$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F261+ProyDda!D$24*DdaAñoBase!$G261+ProyDda!D$25*DdaAñoBase!$H261+ProyDda!D$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F261+ProyDda!E$24*DdaAñoBase!$G261+ProyDda!E$25*DdaAñoBase!$H261+ProyDda!E$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F261+ProyDda!F$24*DdaAñoBase!$G261+ProyDda!F$25*DdaAñoBase!$H261+ProyDda!F$26*DdaAñoBase!$I261)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F261+ProyDda!G$24*DdaAñoBase!$G261+ProyDda!G$25*DdaAñoBase!$H261+ProyDda!G$26*DdaAñoBase!$I261)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I261*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I261*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F262+ProyDda!B$24*DdaAñoBase!$G262+ProyDda!B$25*DdaAñoBase!$H262+ProyDda!B$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F262+ProyDda!C$24*DdaAñoBase!$G262+ProyDda!C$25*DdaAñoBase!$H262+ProyDda!C$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F262+ProyDda!D$24*DdaAñoBase!$G262+ProyDda!D$25*DdaAñoBase!$H262+ProyDda!D$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F262+ProyDda!E$24*DdaAñoBase!$G262+ProyDda!E$25*DdaAñoBase!$H262+ProyDda!E$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F262+ProyDda!F$24*DdaAñoBase!$G262+ProyDda!F$25*DdaAñoBase!$H262+ProyDda!F$26*DdaAñoBase!$I262)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F262+ProyDda!G$24*DdaAñoBase!$G262+ProyDda!G$25*DdaAñoBase!$H262+ProyDda!G$26*DdaAñoBase!$I262)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I262*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I262*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F263+ProyDda!B$24*DdaAñoBase!$G263+ProyDda!B$25*DdaAñoBase!$H263+ProyDda!B$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F263+ProyDda!C$24*DdaAñoBase!$G263+ProyDda!C$25*DdaAñoBase!$H263+ProyDda!C$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F263+ProyDda!D$24*DdaAñoBase!$G263+ProyDda!D$25*DdaAñoBase!$H263+ProyDda!D$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F263+ProyDda!E$24*DdaAñoBase!$G263+ProyDda!E$25*DdaAñoBase!$H263+ProyDda!E$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F263+ProyDda!F$24*DdaAñoBase!$G263+ProyDda!F$25*DdaAñoBase!$H263+ProyDda!F$26*DdaAñoBase!$I263)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F263+ProyDda!G$24*DdaAñoBase!$G263+ProyDda!G$25*DdaAñoBase!$H263+ProyDda!G$26*DdaAñoBase!$I263)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I263*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I263*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F264+ProyDda!B$24*DdaAñoBase!$G264+ProyDda!B$25*DdaAñoBase!$H264+ProyDda!B$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F264+ProyDda!C$24*DdaAñoBase!$G264+ProyDda!C$25*DdaAñoBase!$H264+ProyDda!C$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F264+ProyDda!D$24*DdaAñoBase!$G264+ProyDda!D$25*DdaAñoBase!$H264+ProyDda!D$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F264+ProyDda!E$24*DdaAñoBase!$G264+ProyDda!E$25*DdaAñoBase!$H264+ProyDda!E$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F264+ProyDda!F$24*DdaAñoBase!$G264+ProyDda!F$25*DdaAñoBase!$H264+ProyDda!F$26*DdaAñoBase!$I264)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F264+ProyDda!G$24*DdaAñoBase!$G264+ProyDda!G$25*DdaAñoBase!$H264+ProyDda!G$26*DdaAñoBase!$I264)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I264*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I264*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F265+ProyDda!B$24*DdaAñoBase!$G265+ProyDda!B$25*DdaAñoBase!$H265+ProyDda!B$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F265+ProyDda!C$24*DdaAñoBase!$G265+ProyDda!C$25*DdaAñoBase!$H265+ProyDda!C$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F265+ProyDda!D$24*DdaAñoBase!$G265+ProyDda!D$25*DdaAñoBase!$H265+ProyDda!D$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F265+ProyDda!E$24*DdaAñoBase!$G265+ProyDda!E$25*DdaAñoBase!$H265+ProyDda!E$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F265+ProyDda!F$24*DdaAñoBase!$G265+ProyDda!F$25*DdaAñoBase!$H265+ProyDda!F$26*DdaAñoBase!$I265)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F265+ProyDda!G$24*DdaAñoBase!$G265+ProyDda!G$25*DdaAñoBase!$H265+ProyDda!G$26*DdaAñoBase!$I265)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I265*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I265*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0-10,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F266+ProyDda!B$24*DdaAñoBase!$G266+ProyDda!B$25*DdaAñoBase!$H266+ProyDda!B$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F266+ProyDda!C$24*DdaAñoBase!$G266+ProyDda!C$25*DdaAñoBase!$H266+ProyDda!C$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F266+ProyDda!D$24*DdaAñoBase!$G266+ProyDda!D$25*DdaAñoBase!$H266+ProyDda!D$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F266+ProyDda!E$24*DdaAñoBase!$G266+ProyDda!E$25*DdaAñoBase!$H266+ProyDda!E$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F266+ProyDda!F$24*DdaAñoBase!$G266+ProyDda!F$25*DdaAñoBase!$H266+ProyDda!F$26*DdaAñoBase!$I266)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F266+ProyDda!G$24*DdaAñoBase!$G266+ProyDda!G$25*DdaAñoBase!$H266+ProyDda!G$26*DdaAñoBase!$I266)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I266*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I266*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A267","v":"X2D_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F267+ProyDda!B$24*DdaAñoBase!$G267+ProyDda!B$25*DdaAñoBase!$H267+ProyDda!B$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F267+ProyDda!C$24*DdaAñoBase!$G267+ProyDda!C$25*DdaAñoBase!$H267+ProyDda!C$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F267+ProyDda!D$24*DdaAñoBase!$G267+ProyDda!D$25*DdaAñoBase!$H267+ProyDda!D$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F267+ProyDda!E$24*DdaAñoBase!$G267+ProyDda!E$25*DdaAñoBase!$H267+ProyDda!E$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F267+ProyDda!F$24*DdaAñoBase!$G267+ProyDda!F$25*DdaAñoBase!$H267+ProyDda!F$26*DdaAñoBase!$I267)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F267+ProyDda!G$24*DdaAñoBase!$G267+ProyDda!G$25*DdaAñoBase!$H267+ProyDda!G$26*DdaAñoBase!$I267)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I267*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I267*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A268","v":"X2D_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F268+ProyDda!B$24*DdaAñoBase!$G268+ProyDda!B$25*DdaAñoBase!$H268+ProyDda!B$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F268+ProyDda!C$24*DdaAñoBase!$G268+ProyDda!C$25*DdaAñoBase!$H268+ProyDda!C$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F268+ProyDda!D$24*DdaAñoBase!$G268+ProyDda!D$25*DdaAñoBase!$H268+ProyDda!D$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F268+ProyDda!E$24*DdaAñoBase!$G268+ProyDda!E$25*DdaAñoBase!$H268+ProyDda!E$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F268+ProyDda!F$24*DdaAñoBase!$G268+ProyDda!F$25*DdaAñoBase!$H268+ProyDda!F$26*DdaAñoBase!$I268)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F268+ProyDda!G$24*DdaAñoBase!$G268+ProyDda!G$25*DdaAñoBase!$H268+ProyDda!G$26*DdaAñoBase!$I268)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I268*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I268*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A269","v":"X2D_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F269+ProyDda!B$24*DdaAñoBase!$G269+ProyDda!B$25*DdaAñoBase!$H269+ProyDda!B$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F269+ProyDda!C$24*DdaAñoBase!$G269+ProyDda!C$25*DdaAñoBase!$H269+ProyDda!C$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F269+ProyDda!D$24*DdaAñoBase!$G269+ProyDda!D$25*DdaAñoBase!$H269+ProyDda!D$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F269+ProyDda!E$24*DdaAñoBase!$G269+ProyDda!E$25*DdaAñoBase!$H269+ProyDda!E$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F269+ProyDda!F$24*DdaAñoBase!$G269+ProyDda!F$25*DdaAñoBase!$H269+ProyDda!F$26*DdaAñoBase!$I269)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F269+ProyDda!G$24*DdaAñoBase!$G269+ProyDda!G$25*DdaAñoBase!$H269+ProyDda!G$26*DdaAñoBase!$I269)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I269*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I269*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A270","v":"X2D_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F270+ProyDda!B$24*DdaAñoBase!$G270+ProyDda!B$25*DdaAñoBase!$H270+ProyDda!B$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F270+ProyDda!C$24*DdaAñoBase!$G270+ProyDda!C$25*DdaAñoBase!$H270+ProyDda!C$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F270+ProyDda!D$24*DdaAñoBase!$G270+ProyDda!D$25*DdaAñoBase!$H270+ProyDda!D$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F270+ProyDda!E$24*DdaAñoBase!$G270+ProyDda!E$25*DdaAñoBase!$H270+ProyDda!E$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F270+ProyDda!F$24*DdaAñoBase!$G270+ProyDda!F$25*DdaAñoBase!$H270+ProyDda!F$26*DdaAñoBase!$I270)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F270+ProyDda!G$24*DdaAñoBase!$G270+ProyDda!G$25*DdaAñoBase!$H270+ProyDda!G$26*DdaAñoBase!$I270)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I270*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I270*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A271","v":"X2D_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F271+ProyDda!B$24*DdaAñoBase!$G271+ProyDda!B$25*DdaAñoBase!$H271+ProyDda!B$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F271+ProyDda!C$24*DdaAñoBase!$G271+ProyDda!C$25*DdaAñoBase!$H271+ProyDda!C$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F271+ProyDda!D$24*DdaAñoBase!$G271+ProyDda!D$25*DdaAñoBase!$H271+ProyDda!D$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F271+ProyDda!E$24*DdaAñoBase!$G271+ProyDda!E$25*DdaAñoBase!$H271+ProyDda!E$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F271+ProyDda!F$24*DdaAñoBase!$G271+ProyDda!F$25*DdaAñoBase!$H271+ProyDda!F$26*DdaAñoBase!$I271)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F271+ProyDda!G$24*DdaAñoBase!$G271+ProyDda!G$25*DdaAñoBase!$H271+ProyDda!G$26*DdaAñoBase!$I271)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I271*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I271*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A272","v":"X2D_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F272+ProyDda!B$24*DdaAñoBase!$G272+ProyDda!B$25*DdaAñoBase!$H272+ProyDda!B$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F272+ProyDda!C$24*DdaAñoBase!$G272+ProyDda!C$25*DdaAñoBase!$H272+ProyDda!C$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F272+ProyDda!D$24*DdaAñoBase!$G272+ProyDda!D$25*DdaAñoBase!$H272+ProyDda!D$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F272+ProyDda!E$24*DdaAñoBase!$G272+ProyDda!E$25*DdaAñoBase!$H272+ProyDda!E$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F272+ProyDda!F$24*DdaAñoBase!$G272+ProyDda!F$25*DdaAñoBase!$H272+ProyDda!F$26*DdaAñoBase!$I272)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F272+ProyDda!G$24*DdaAñoBase!$G272+ProyDda!G$25*DdaAñoBase!$H272+ProyDda!G$26*DdaAñoBase!$I272)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I272*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I272*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A273","v":"X2D_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F273+ProyDda!B$24*DdaAñoBase!$G273+ProyDda!B$25*DdaAñoBase!$H273+ProyDda!B$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F273+ProyDda!C$24*DdaAñoBase!$G273+ProyDda!C$25*DdaAñoBase!$H273+ProyDda!C$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F273+ProyDda!D$24*DdaAñoBase!$G273+ProyDda!D$25*DdaAñoBase!$H273+ProyDda!D$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F273+ProyDda!E$24*DdaAñoBase!$G273+ProyDda!E$25*DdaAñoBase!$H273+ProyDda!E$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F273+ProyDda!F$24*DdaAñoBase!$G273+ProyDda!F$25*DdaAñoBase!$H273+ProyDda!F$26*DdaAñoBase!$I273)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F273+ProyDda!G$24*DdaAñoBase!$G273+ProyDda!G$25*DdaAñoBase!$H273+ProyDda!G$26*DdaAñoBase!$I273)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I273*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I273*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A274","v":"X2D_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F274+ProyDda!B$24*DdaAñoBase!$G274+ProyDda!B$25*DdaAñoBase!$H274+ProyDda!B$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F274+ProyDda!C$24*DdaAñoBase!$G274+ProyDda!C$25*DdaAñoBase!$H274+ProyDda!C$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F274+ProyDda!D$24*DdaAñoBase!$G274+ProyDda!D$25*DdaAñoBase!$H274+ProyDda!D$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F274+ProyDda!E$24*DdaAñoBase!$G274+ProyDda!E$25*DdaAñoBase!$H274+ProyDda!E$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F274+ProyDda!F$24*DdaAñoBase!$G274+ProyDda!F$25*DdaAñoBase!$H274+ProyDda!F$26*DdaAñoBase!$I274)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F274+ProyDda!G$24*DdaAñoBase!$G274+ProyDda!G$25*DdaAñoBase!$H274+ProyDda!G$26*DdaAñoBase!$I274)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I274*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I274*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F275+ProyDda!B$24*DdaAñoBase!$G275+ProyDda!B$25*DdaAñoBase!$H275+ProyDda!B$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F275+ProyDda!C$24*DdaAñoBase!$G275+ProyDda!C$25*DdaAñoBase!$H275+ProyDda!C$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F275+ProyDda!D$24*DdaAñoBase!$G275+ProyDda!D$25*DdaAñoBase!$H275+ProyDda!D$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F275+ProyDda!E$24*DdaAñoBase!$G275+ProyDda!E$25*DdaAñoBase!$H275+ProyDda!E$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F275+ProyDda!F$24*DdaAñoBase!$G275+ProyDda!F$25*DdaAñoBase!$H275+ProyDda!F$26*DdaAñoBase!$I275)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F275+ProyDda!G$24*DdaAñoBase!$G275+ProyDda!G$25*DdaAñoBase!$H275+ProyDda!G$26*DdaAñoBase!$I275)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I275*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I275*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F276+ProyDda!B$24*DdaAñoBase!$G276+ProyDda!B$25*DdaAñoBase!$H276+ProyDda!B$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F276+ProyDda!C$24*DdaAñoBase!$G276+ProyDda!C$25*DdaAñoBase!$H276+ProyDda!C$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F276+ProyDda!D$24*DdaAñoBase!$G276+ProyDda!D$25*DdaAñoBase!$H276+ProyDda!D$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F276+ProyDda!E$24*DdaAñoBase!$G276+ProyDda!E$25*DdaAñoBase!$H276+ProyDda!E$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F276+ProyDda!F$24*DdaAñoBase!$G276+ProyDda!F$25*DdaAñoBase!$H276+ProyDda!F$26*DdaAñoBase!$I276)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F276+ProyDda!G$24*DdaAñoBase!$G276+ProyDda!G$25*DdaAñoBase!$H276+ProyDda!G$26*DdaAñoBase!$I276)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I276*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I276*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F277+ProyDda!B$24*DdaAñoBase!$G277+ProyDda!B$25*DdaAñoBase!$H277+ProyDda!B$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F277+ProyDda!C$24*DdaAñoBase!$G277+ProyDda!C$25*DdaAñoBase!$H277+ProyDda!C$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F277+ProyDda!D$24*DdaAñoBase!$G277+ProyDda!D$25*DdaAñoBase!$H277+ProyDda!D$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F277+ProyDda!E$24*DdaAñoBase!$G277+ProyDda!E$25*DdaAñoBase!$H277+ProyDda!E$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F277+ProyDda!F$24*DdaAñoBase!$G277+ProyDda!F$25*DdaAñoBase!$H277+ProyDda!F$26*DdaAñoBase!$I277)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F277+ProyDda!G$24*DdaAñoBase!$G277+ProyDda!G$25*DdaAñoBase!$H277+ProyDda!G$26*DdaAñoBase!$I277)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I277*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I277*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A278","v":"X2D_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F278+ProyDda!B$24*DdaAñoBase!$G278+ProyDda!B$25*DdaAñoBase!$H278+ProyDda!B$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F278+ProyDda!C$24*DdaAñoBase!$G278+ProyDda!C$25*DdaAñoBase!$H278+ProyDda!C$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F278+ProyDda!D$24*DdaAñoBase!$G278+ProyDda!D$25*DdaAñoBase!$H278+ProyDda!D$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F278+ProyDda!E$24*DdaAñoBase!$G278+ProyDda!E$25*DdaAñoBase!$H278+ProyDda!E$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F278+ProyDda!F$24*DdaAñoBase!$G278+ProyDda!F$25*DdaAñoBase!$H278+ProyDda!F$26*DdaAñoBase!$I278)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F278+ProyDda!G$24*DdaAñoBase!$G278+ProyDda!G$25*DdaAñoBase!$H278+ProyDda!G$26*DdaAñoBase!$I278)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I278*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I278*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A279","v":"X2D_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F279+ProyDda!B$24*DdaAñoBase!$G279+ProyDda!B$25*DdaAñoBase!$H279+ProyDda!B$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F279+ProyDda!C$24*DdaAñoBase!$G279+ProyDda!C$25*DdaAñoBase!$H279+ProyDda!C$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F279+ProyDda!D$24*DdaAñoBase!$G279+ProyDda!D$25*DdaAñoBase!$H279+ProyDda!D$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F279+ProyDda!E$24*DdaAñoBase!$G279+ProyDda!E$25*DdaAñoBase!$H279+ProyDda!E$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F279+ProyDda!F$24*DdaAñoBase!$G279+ProyDda!F$25*DdaAñoBase!$H279+ProyDda!F$26*DdaAñoBase!$I279)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F279+ProyDda!G$24*DdaAñoBase!$G279+ProyDda!G$25*DdaAñoBase!$H279+ProyDda!G$26*DdaAñoBase!$I279)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I279*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I279*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A280","v":"X2D_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F280+ProyDda!B$24*DdaAñoBase!$G280+ProyDda!B$25*DdaAñoBase!$H280+ProyDda!B$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F280+ProyDda!C$24*DdaAñoBase!$G280+ProyDda!C$25*DdaAñoBase!$H280+ProyDda!C$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F280+ProyDda!D$24*DdaAñoBase!$G280+ProyDda!D$25*DdaAñoBase!$H280+ProyDda!D$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F280+ProyDda!E$24*DdaAñoBase!$G280+ProyDda!E$25*DdaAñoBase!$H280+ProyDda!E$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F280+ProyDda!F$24*DdaAñoBase!$G280+ProyDda!F$25*DdaAñoBase!$H280+ProyDda!F$26*DdaAñoBase!$I280)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F280+ProyDda!G$24*DdaAñoBase!$G280+ProyDda!G$25*DdaAñoBase!$H280+ProyDda!G$26*DdaAñoBase!$I280)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I280*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I280*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A281","v":"X2D_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F281+ProyDda!B$24*DdaAñoBase!$G281+ProyDda!B$25*DdaAñoBase!$H281+ProyDda!B$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F281+ProyDda!C$24*DdaAñoBase!$G281+ProyDda!C$25*DdaAñoBase!$H281+ProyDda!C$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F281+ProyDda!D$24*DdaAñoBase!$G281+ProyDda!D$25*DdaAñoBase!$H281+ProyDda!D$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F281+ProyDda!E$24*DdaAñoBase!$G281+ProyDda!E$25*DdaAñoBase!$H281+ProyDda!E$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F281+ProyDda!F$24*DdaAñoBase!$G281+ProyDda!F$25*DdaAñoBase!$H281+ProyDda!F$26*DdaAñoBase!$I281)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F281+ProyDda!G$24*DdaAñoBase!$G281+ProyDda!G$25*DdaAñoBase!$H281+ProyDda!G$26*DdaAñoBase!$I281)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I281*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I281*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A282","v":"X2D_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F282+ProyDda!B$24*DdaAñoBase!$G282+ProyDda!B$25*DdaAñoBase!$H282+ProyDda!B$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F282+ProyDda!C$24*DdaAñoBase!$G282+ProyDda!C$25*DdaAñoBase!$H282+ProyDda!C$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F282+ProyDda!D$24*DdaAñoBase!$G282+ProyDda!D$25*DdaAñoBase!$H282+ProyDda!D$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F282+ProyDda!E$24*DdaAñoBase!$G282+ProyDda!E$25*DdaAñoBase!$H282+ProyDda!E$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F282+ProyDda!F$24*DdaAñoBase!$G282+ProyDda!F$25*DdaAñoBase!$H282+ProyDda!F$26*DdaAñoBase!$I282)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F282+ProyDda!G$24*DdaAñoBase!$G282+ProyDda!G$25*DdaAñoBase!$H282+ProyDda!G$26*DdaAñoBase!$I282)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I282*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I282*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A283","v":"X2D_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F283+ProyDda!B$24*DdaAñoBase!$G283+ProyDda!B$25*DdaAñoBase!$H283+ProyDda!B$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F283+ProyDda!C$24*DdaAñoBase!$G283+ProyDda!C$25*DdaAñoBase!$H283+ProyDda!C$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F283+ProyDda!D$24*DdaAñoBase!$G283+ProyDda!D$25*DdaAñoBase!$H283+ProyDda!D$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F283+ProyDda!E$24*DdaAñoBase!$G283+ProyDda!E$25*DdaAñoBase!$H283+ProyDda!E$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F283+ProyDda!F$24*DdaAñoBase!$G283+ProyDda!F$25*DdaAñoBase!$H283+ProyDda!F$26*DdaAñoBase!$I283)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F283+ProyDda!G$24*DdaAñoBase!$G283+ProyDda!G$25*DdaAñoBase!$H283+ProyDda!G$26*DdaAñoBase!$I283)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I283*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I283*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A284","v":"X2D_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F284+ProyDda!B$24*DdaAñoBase!$G284+ProyDda!B$25*DdaAñoBase!$H284+ProyDda!B$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F284+ProyDda!C$24*DdaAñoBase!$G284+ProyDda!C$25*DdaAñoBase!$H284+ProyDda!C$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F284+ProyDda!D$24*DdaAñoBase!$G284+ProyDda!D$25*DdaAñoBase!$H284+ProyDda!D$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F284+ProyDda!E$24*DdaAñoBase!$G284+ProyDda!E$25*DdaAñoBase!$H284+ProyDda!E$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F284+ProyDda!F$24*DdaAñoBase!$G284+ProyDda!F$25*DdaAñoBase!$H284+ProyDda!F$26*DdaAñoBase!$I284)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F284+ProyDda!G$24*DdaAñoBase!$G284+ProyDda!G$25*DdaAñoBase!$H284+ProyDda!G$26*DdaAñoBase!$I284)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I284*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I284*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A285","v":"X2D_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F285+ProyDda!B$24*DdaAñoBase!$G285+ProyDda!B$25*DdaAñoBase!$H285+ProyDda!B$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F285+ProyDda!C$24*DdaAñoBase!$G285+ProyDda!C$25*DdaAñoBase!$H285+ProyDda!C$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F285+ProyDda!D$24*DdaAñoBase!$G285+ProyDda!D$25*DdaAñoBase!$H285+ProyDda!D$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F285+ProyDda!E$24*DdaAñoBase!$G285+ProyDda!E$25*DdaAñoBase!$H285+ProyDda!E$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F285+ProyDda!F$24*DdaAñoBase!$G285+ProyDda!F$25*DdaAñoBase!$H285+ProyDda!F$26*DdaAñoBase!$I285)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F285+ProyDda!G$24*DdaAñoBase!$G285+ProyDda!G$25*DdaAñoBase!$H285+ProyDda!G$26*DdaAñoBase!$I285)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I285*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I285*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F286+ProyDda!B$24*DdaAñoBase!$G286+ProyDda!B$25*DdaAñoBase!$H286+ProyDda!B$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F286+ProyDda!C$24*DdaAñoBase!$G286+ProyDda!C$25*DdaAñoBase!$H286+ProyDda!C$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F286+ProyDda!D$24*DdaAñoBase!$G286+ProyDda!D$25*DdaAñoBase!$H286+ProyDda!D$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F286+ProyDda!E$24*DdaAñoBase!$G286+ProyDda!E$25*DdaAñoBase!$H286+ProyDda!E$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F286+ProyDda!F$24*DdaAñoBase!$G286+ProyDda!F$25*DdaAñoBase!$H286+ProyDda!F$26*DdaAñoBase!$I286)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F286+ProyDda!G$24*DdaAñoBase!$G286+ProyDda!G$25*DdaAñoBase!$H286+ProyDda!G$26*DdaAñoBase!$I286)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I286*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I286*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F287+ProyDda!B$24*DdaAñoBase!$G287+ProyDda!B$25*DdaAñoBase!$H287+ProyDda!B$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F287+ProyDda!C$24*DdaAñoBase!$G287+ProyDda!C$25*DdaAñoBase!$H287+ProyDda!C$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F287+ProyDda!D$24*DdaAñoBase!$G287+ProyDda!D$25*DdaAñoBase!$H287+ProyDda!D$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F287+ProyDda!E$24*DdaAñoBase!$G287+ProyDda!E$25*DdaAñoBase!$H287+ProyDda!E$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F287+ProyDda!F$24*DdaAñoBase!$G287+ProyDda!F$25*DdaAñoBase!$H287+ProyDda!F$26*DdaAñoBase!$I287)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F287+ProyDda!G$24*DdaAñoBase!$G287+ProyDda!G$25*DdaAñoBase!$H287+ProyDda!G$26*DdaAñoBase!$I287)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I287*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I287*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F288+ProyDda!B$24*DdaAñoBase!$G288+ProyDda!B$25*DdaAñoBase!$H288+ProyDda!B$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F288+ProyDda!C$24*DdaAñoBase!$G288+ProyDda!C$25*DdaAñoBase!$H288+ProyDda!C$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F288+ProyDda!D$24*DdaAñoBase!$G288+ProyDda!D$25*DdaAñoBase!$H288+ProyDda!D$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F288+ProyDda!E$24*DdaAñoBase!$G288+ProyDda!E$25*DdaAñoBase!$H288+ProyDda!E$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F288+ProyDda!F$24*DdaAñoBase!$G288+ProyDda!F$25*DdaAñoBase!$H288+ProyDda!F$26*DdaAñoBase!$I288)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F288+ProyDda!G$24*DdaAñoBase!$G288+ProyDda!G$25*DdaAñoBase!$H288+ProyDda!G$26*DdaAñoBase!$I288)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I288*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I288*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A289","v":"X2D_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F289+ProyDda!B$24*DdaAñoBase!$G289+ProyDda!B$25*DdaAñoBase!$H289+ProyDda!B$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F289+ProyDda!C$24*DdaAñoBase!$G289+ProyDda!C$25*DdaAñoBase!$H289+ProyDda!C$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F289+ProyDda!D$24*DdaAñoBase!$G289+ProyDda!D$25*DdaAñoBase!$H289+ProyDda!D$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F289+ProyDda!E$24*DdaAñoBase!$G289+ProyDda!E$25*DdaAñoBase!$H289+ProyDda!E$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F289+ProyDda!F$24*DdaAñoBase!$G289+ProyDda!F$25*DdaAñoBase!$H289+ProyDda!F$26*DdaAñoBase!$I289)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F289+ProyDda!G$24*DdaAñoBase!$G289+ProyDda!G$25*DdaAñoBase!$H289+ProyDda!G$26*DdaAñoBase!$I289)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I289*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I289*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A290","v":"X2D_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F290+ProyDda!B$24*DdaAñoBase!$G290+ProyDda!B$25*DdaAñoBase!$H290+ProyDda!B$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F290+ProyDda!C$24*DdaAñoBase!$G290+ProyDda!C$25*DdaAñoBase!$H290+ProyDda!C$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F290+ProyDda!D$24*DdaAñoBase!$G290+ProyDda!D$25*DdaAñoBase!$H290+ProyDda!D$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F290+ProyDda!E$24*DdaAñoBase!$G290+ProyDda!E$25*DdaAñoBase!$H290+ProyDda!E$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F290+ProyDda!F$24*DdaAñoBase!$G290+ProyDda!F$25*DdaAñoBase!$H290+ProyDda!F$26*DdaAñoBase!$I290)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F290+ProyDda!G$24*DdaAñoBase!$G290+ProyDda!G$25*DdaAñoBase!$H290+ProyDda!G$26*DdaAñoBase!$I290)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I290*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I290*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A291","v":"X2D_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F291+ProyDda!B$24*DdaAñoBase!$G291+ProyDda!B$25*DdaAñoBase!$H291+ProyDda!B$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F291+ProyDda!C$24*DdaAñoBase!$G291+ProyDda!C$25*DdaAñoBase!$H291+ProyDda!C$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F291+ProyDda!D$24*DdaAñoBase!$G291+ProyDda!D$25*DdaAñoBase!$H291+ProyDda!D$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F291+ProyDda!E$24*DdaAñoBase!$G291+ProyDda!E$25*DdaAñoBase!$H291+ProyDda!E$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F291+ProyDda!F$24*DdaAñoBase!$G291+ProyDda!F$25*DdaAñoBase!$H291+ProyDda!F$26*DdaAñoBase!$I291)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F291+ProyDda!G$24*DdaAñoBase!$G291+ProyDda!G$25*DdaAñoBase!$H291+ProyDda!G$26*DdaAñoBase!$I291)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I291*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I291*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A292","v":"X2D_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F292+ProyDda!B$24*DdaAñoBase!$G292+ProyDda!B$25*DdaAñoBase!$H292+ProyDda!B$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F292+ProyDda!C$24*DdaAñoBase!$G292+ProyDda!C$25*DdaAñoBase!$H292+ProyDda!C$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F292+ProyDda!D$24*DdaAñoBase!$G292+ProyDda!D$25*DdaAñoBase!$H292+ProyDda!D$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F292+ProyDda!E$24*DdaAñoBase!$G292+ProyDda!E$25*DdaAñoBase!$H292+ProyDda!E$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F292+ProyDda!F$24*DdaAñoBase!$G292+ProyDda!F$25*DdaAñoBase!$H292+ProyDda!F$26*DdaAñoBase!$I292)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F292+ProyDda!G$24*DdaAñoBase!$G292+ProyDda!G$25*DdaAñoBase!$H292+ProyDda!G$26*DdaAñoBase!$I292)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I292*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I292*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A293","v":"X2D_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F293+ProyDda!B$24*DdaAñoBase!$G293+ProyDda!B$25*DdaAñoBase!$H293+ProyDda!B$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F293+ProyDda!C$24*DdaAñoBase!$G293+ProyDda!C$25*DdaAñoBase!$H293+ProyDda!C$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F293+ProyDda!D$24*DdaAñoBase!$G293+ProyDda!D$25*DdaAñoBase!$H293+ProyDda!D$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F293+ProyDda!E$24*DdaAñoBase!$G293+ProyDda!E$25*DdaAñoBase!$H293+ProyDda!E$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F293+ProyDda!F$24*DdaAñoBase!$G293+ProyDda!F$25*DdaAñoBase!$H293+ProyDda!F$26*DdaAñoBase!$I293)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F293+ProyDda!G$24*DdaAñoBase!$G293+ProyDda!G$25*DdaAñoBase!$H293+ProyDda!G$26*DdaAñoBase!$I293)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I293*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I293*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A294","v":"X2D_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F294+ProyDda!B$24*DdaAñoBase!$G294+ProyDda!B$25*DdaAñoBase!$H294+ProyDda!B$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F294+ProyDda!C$24*DdaAñoBase!$G294+ProyDda!C$25*DdaAñoBase!$H294+ProyDda!C$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F294+ProyDda!D$24*DdaAñoBase!$G294+ProyDda!D$25*DdaAñoBase!$H294+ProyDda!D$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F294+ProyDda!E$24*DdaAñoBase!$G294+ProyDda!E$25*DdaAñoBase!$H294+ProyDda!E$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F294+ProyDda!F$24*DdaAñoBase!$G294+ProyDda!F$25*DdaAñoBase!$H294+ProyDda!F$26*DdaAñoBase!$I294)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F294+ProyDda!G$24*DdaAñoBase!$G294+ProyDda!G$25*DdaAñoBase!$H294+ProyDda!G$26*DdaAñoBase!$I294)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I294*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I294*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A295","v":"X2D_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F295+ProyDda!B$24*DdaAñoBase!$G295+ProyDda!B$25*DdaAñoBase!$H295+ProyDda!B$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F295+ProyDda!C$24*DdaAñoBase!$G295+ProyDda!C$25*DdaAñoBase!$H295+ProyDda!C$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F295+ProyDda!D$24*DdaAñoBase!$G295+ProyDda!D$25*DdaAñoBase!$H295+ProyDda!D$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F295+ProyDda!E$24*DdaAñoBase!$G295+ProyDda!E$25*DdaAñoBase!$H295+ProyDda!E$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F295+ProyDda!F$24*DdaAñoBase!$G295+ProyDda!F$25*DdaAñoBase!$H295+ProyDda!F$26*DdaAñoBase!$I295)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F295+ProyDda!G$24*DdaAñoBase!$G295+ProyDda!G$25*DdaAñoBase!$H295+ProyDda!G$26*DdaAñoBase!$I295)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I295*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I295*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A296","v":"X2D_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F296+ProyDda!B$24*DdaAñoBase!$G296+ProyDda!B$25*DdaAñoBase!$H296+ProyDda!B$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F296+ProyDda!C$24*DdaAñoBase!$G296+ProyDda!C$25*DdaAñoBase!$H296+ProyDda!C$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F296+ProyDda!D$24*DdaAñoBase!$G296+ProyDda!D$25*DdaAñoBase!$H296+ProyDda!D$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F296+ProyDda!E$24*DdaAñoBase!$G296+ProyDda!E$25*DdaAñoBase!$H296+ProyDda!E$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F296+ProyDda!F$24*DdaAñoBase!$G296+ProyDda!F$25*DdaAñoBase!$H296+ProyDda!F$26*DdaAñoBase!$I296)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F296+ProyDda!G$24*DdaAñoBase!$G296+ProyDda!G$25*DdaAñoBase!$H296+ProyDda!G$26*DdaAñoBase!$I296)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I296*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I296*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F297+ProyDda!B$24*DdaAñoBase!$G297+ProyDda!B$25*DdaAñoBase!$H297+ProyDda!B$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F297+ProyDda!C$24*DdaAñoBase!$G297+ProyDda!C$25*DdaAñoBase!$H297+ProyDda!C$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F297+ProyDda!D$24*DdaAñoBase!$G297+ProyDda!D$25*DdaAñoBase!$H297+ProyDda!D$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F297+ProyDda!E$24*DdaAñoBase!$G297+ProyDda!E$25*DdaAñoBase!$H297+ProyDda!E$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F297+ProyDda!F$24*DdaAñoBase!$G297+ProyDda!F$25*DdaAñoBase!$H297+ProyDda!F$26*DdaAñoBase!$I297)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F297+ProyDda!G$24*DdaAñoBase!$G297+ProyDda!G$25*DdaAñoBase!$H297+ProyDda!G$26*DdaAñoBase!$I297)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I297*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I297*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F298+ProyDda!B$24*DdaAñoBase!$G298+ProyDda!B$25*DdaAñoBase!$H298+ProyDda!B$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F298+ProyDda!C$24*DdaAñoBase!$G298+ProyDda!C$25*DdaAñoBase!$H298+ProyDda!C$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F298+ProyDda!D$24*DdaAñoBase!$G298+ProyDda!D$25*DdaAñoBase!$H298+ProyDda!D$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F298+ProyDda!E$24*DdaAñoBase!$G298+ProyDda!E$25*DdaAñoBase!$H298+ProyDda!E$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F298+ProyDda!F$24*DdaAñoBase!$G298+ProyDda!F$25*DdaAñoBase!$H298+ProyDda!F$26*DdaAñoBase!$I298)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F298+ProyDda!G$24*DdaAñoBase!$G298+ProyDda!G$25*DdaAñoBase!$H298+ProyDda!G$26*DdaAñoBase!$I298)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I298*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I298*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F299+ProyDda!B$24*DdaAñoBase!$G299+ProyDda!B$25*DdaAñoBase!$H299+ProyDda!B$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F299+ProyDda!C$24*DdaAñoBase!$G299+ProyDda!C$25*DdaAñoBase!$H299+ProyDda!C$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F299+ProyDda!D$24*DdaAñoBase!$G299+ProyDda!D$25*DdaAñoBase!$H299+ProyDda!D$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F299+ProyDda!E$24*DdaAñoBase!$G299+ProyDda!E$25*DdaAñoBase!$H299+ProyDda!E$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F299+ProyDda!F$24*DdaAñoBase!$G299+ProyDda!F$25*DdaAñoBase!$H299+ProyDda!F$26*DdaAñoBase!$I299)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F299+ProyDda!G$24*DdaAñoBase!$G299+ProyDda!G$25*DdaAñoBase!$H299+ProyDda!G$26*DdaAñoBase!$I299)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I299*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I299*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A300","v":"X2D_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F300+ProyDda!B$24*DdaAñoBase!$G300+ProyDda!B$25*DdaAñoBase!$H300+ProyDda!B$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F300+ProyDda!C$24*DdaAñoBase!$G300+ProyDda!C$25*DdaAñoBase!$H300+ProyDda!C$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F300+ProyDda!D$24*DdaAñoBase!$G300+ProyDda!D$25*DdaAñoBase!$H300+ProyDda!D$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F300+ProyDda!E$24*DdaAñoBase!$G300+ProyDda!E$25*DdaAñoBase!$H300+ProyDda!E$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F300+ProyDda!F$24*DdaAñoBase!$G300+ProyDda!F$25*DdaAñoBase!$H300+ProyDda!F$26*DdaAñoBase!$I300)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F300+ProyDda!G$24*DdaAñoBase!$G300+ProyDda!G$25*DdaAñoBase!$H300+ProyDda!G$26*DdaAñoBase!$I300)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I300*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I300*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A301","v":"X2D_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F301+ProyDda!B$24*DdaAñoBase!$G301+ProyDda!B$25*DdaAñoBase!$H301+ProyDda!B$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F301+ProyDda!C$24*DdaAñoBase!$G301+ProyDda!C$25*DdaAñoBase!$H301+ProyDda!C$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F301+ProyDda!D$24*DdaAñoBase!$G301+ProyDda!D$25*DdaAñoBase!$H301+ProyDda!D$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F301+ProyDda!E$24*DdaAñoBase!$G301+ProyDda!E$25*DdaAñoBase!$H301+ProyDda!E$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F301+ProyDda!F$24*DdaAñoBase!$G301+ProyDda!F$25*DdaAñoBase!$H301+ProyDda!F$26*DdaAñoBase!$I301)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F301+ProyDda!G$24*DdaAñoBase!$G301+ProyDda!G$25*DdaAñoBase!$H301+ProyDda!G$26*DdaAñoBase!$I301)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I301*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I301*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A302","v":"X2D_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F302+ProyDda!B$24*DdaAñoBase!$G302+ProyDda!B$25*DdaAñoBase!$H302+ProyDda!B$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F302+ProyDda!C$24*DdaAñoBase!$G302+ProyDda!C$25*DdaAñoBase!$H302+ProyDda!C$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F302+ProyDda!D$24*DdaAñoBase!$G302+ProyDda!D$25*DdaAñoBase!$H302+ProyDda!D$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F302+ProyDda!E$24*DdaAñoBase!$G302+ProyDda!E$25*DdaAñoBase!$H302+ProyDda!E$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F302+ProyDda!F$24*DdaAñoBase!$G302+ProyDda!F$25*DdaAñoBase!$H302+ProyDda!F$26*DdaAñoBase!$I302)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F302+ProyDda!G$24*DdaAñoBase!$G302+ProyDda!G$25*DdaAñoBase!$H302+ProyDda!G$26*DdaAñoBase!$I302)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I302*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I302*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A303","v":"X2D_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F303+ProyDda!B$24*DdaAñoBase!$G303+ProyDda!B$25*DdaAñoBase!$H303+ProyDda!B$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F303+ProyDda!C$24*DdaAñoBase!$G303+ProyDda!C$25*DdaAñoBase!$H303+ProyDda!C$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F303+ProyDda!D$24*DdaAñoBase!$G303+ProyDda!D$25*DdaAñoBase!$H303+ProyDda!D$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F303+ProyDda!E$24*DdaAñoBase!$G303+ProyDda!E$25*DdaAñoBase!$H303+ProyDda!E$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F303+ProyDda!F$24*DdaAñoBase!$G303+ProyDda!F$25*DdaAñoBase!$H303+ProyDda!F$26*DdaAñoBase!$I303)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F303+ProyDda!G$24*DdaAñoBase!$G303+ProyDda!G$25*DdaAñoBase!$H303+ProyDda!G$26*DdaAñoBase!$I303)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I303*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I303*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A304","v":"X2D_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F304+ProyDda!B$24*DdaAñoBase!$G304+ProyDda!B$25*DdaAñoBase!$H304+ProyDda!B$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F304+ProyDda!C$24*DdaAñoBase!$G304+ProyDda!C$25*DdaAñoBase!$H304+ProyDda!C$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F304+ProyDda!D$24*DdaAñoBase!$G304+ProyDda!D$25*DdaAñoBase!$H304+ProyDda!D$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F304+ProyDda!E$24*DdaAñoBase!$G304+ProyDda!E$25*DdaAñoBase!$H304+ProyDda!E$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F304+ProyDda!F$24*DdaAñoBase!$G304+ProyDda!F$25*DdaAñoBase!$H304+ProyDda!F$26*DdaAñoBase!$I304)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F304+ProyDda!G$24*DdaAñoBase!$G304+ProyDda!G$25*DdaAñoBase!$H304+ProyDda!G$26*DdaAñoBase!$I304)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I304*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I304*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A305","v":"X2D_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F305+ProyDda!B$24*DdaAñoBase!$G305+ProyDda!B$25*DdaAñoBase!$H305+ProyDda!B$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F305+ProyDda!C$24*DdaAñoBase!$G305+ProyDda!C$25*DdaAñoBase!$H305+ProyDda!C$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F305+ProyDda!D$24*DdaAñoBase!$G305+ProyDda!D$25*DdaAñoBase!$H305+ProyDda!D$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F305+ProyDda!E$24*DdaAñoBase!$G305+ProyDda!E$25*DdaAñoBase!$H305+ProyDda!E$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F305+ProyDda!F$24*DdaAñoBase!$G305+ProyDda!F$25*DdaAñoBase!$H305+ProyDda!F$26*DdaAñoBase!$I305)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F305+ProyDda!G$24*DdaAñoBase!$G305+ProyDda!G$25*DdaAñoBase!$H305+ProyDda!G$26*DdaAñoBase!$I305)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I305*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I305*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A306","v":"X2D_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F306+ProyDda!B$24*DdaAñoBase!$G306+ProyDda!B$25*DdaAñoBase!$H306+ProyDda!B$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F306+ProyDda!C$24*DdaAñoBase!$G306+ProyDda!C$25*DdaAñoBase!$H306+ProyDda!C$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F306+ProyDda!D$24*DdaAñoBase!$G306+ProyDda!D$25*DdaAñoBase!$H306+ProyDda!D$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F306+ProyDda!E$24*DdaAñoBase!$G306+ProyDda!E$25*DdaAñoBase!$H306+ProyDda!E$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F306+ProyDda!F$24*DdaAñoBase!$G306+ProyDda!F$25*DdaAñoBase!$H306+ProyDda!F$26*DdaAñoBase!$I306)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F306+ProyDda!G$24*DdaAñoBase!$G306+ProyDda!G$25*DdaAñoBase!$H306+ProyDda!G$26*DdaAñoBase!$I306)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I306*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I306*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A307","v":"X2D_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F307+ProyDda!B$24*DdaAñoBase!$G307+ProyDda!B$25*DdaAñoBase!$H307+ProyDda!B$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F307+ProyDda!C$24*DdaAñoBase!$G307+ProyDda!C$25*DdaAñoBase!$H307+ProyDda!C$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F307+ProyDda!D$24*DdaAñoBase!$G307+ProyDda!D$25*DdaAñoBase!$H307+ProyDda!D$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F307+ProyDda!E$24*DdaAñoBase!$G307+ProyDda!E$25*DdaAñoBase!$H307+ProyDda!E$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F307+ProyDda!F$24*DdaAñoBase!$G307+ProyDda!F$25*DdaAñoBase!$H307+ProyDda!F$26*DdaAñoBase!$I307)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F307+ProyDda!G$24*DdaAñoBase!$G307+ProyDda!G$25*DdaAñoBase!$H307+ProyDda!G$26*DdaAñoBase!$I307)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I307*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I307*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F308+ProyDda!B$24*DdaAñoBase!$G308+ProyDda!B$25*DdaAñoBase!$H308+ProyDda!B$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F308+ProyDda!C$24*DdaAñoBase!$G308+ProyDda!C$25*DdaAñoBase!$H308+ProyDda!C$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F308+ProyDda!D$24*DdaAñoBase!$G308+ProyDda!D$25*DdaAñoBase!$H308+ProyDda!D$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F308+ProyDda!E$24*DdaAñoBase!$G308+ProyDda!E$25*DdaAñoBase!$H308+ProyDda!E$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F308+ProyDda!F$24*DdaAñoBase!$G308+ProyDda!F$25*DdaAñoBase!$H308+ProyDda!F$26*DdaAñoBase!$I308)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F308+ProyDda!G$24*DdaAñoBase!$G308+ProyDda!G$25*DdaAñoBase!$H308+ProyDda!G$26*DdaAñoBase!$I308)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I308*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I308*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F309+ProyDda!B$24*DdaAñoBase!$G309+ProyDda!B$25*DdaAñoBase!$H309+ProyDda!B$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F309+ProyDda!C$24*DdaAñoBase!$G309+ProyDda!C$25*DdaAñoBase!$H309+ProyDda!C$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F309+ProyDda!D$24*DdaAñoBase!$G309+ProyDda!D$25*DdaAñoBase!$H309+ProyDda!D$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F309+ProyDda!E$24*DdaAñoBase!$G309+ProyDda!E$25*DdaAñoBase!$H309+ProyDda!E$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F309+ProyDda!F$24*DdaAñoBase!$G309+ProyDda!F$25*DdaAñoBase!$H309+ProyDda!F$26*DdaAñoBase!$I309)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F309+ProyDda!G$24*DdaAñoBase!$G309+ProyDda!G$25*DdaAñoBase!$H309+ProyDda!G$26*DdaAñoBase!$I309)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I309*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I309*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F310+ProyDda!B$24*DdaAñoBase!$G310+ProyDda!B$25*DdaAñoBase!$H310+ProyDda!B$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F310+ProyDda!C$24*DdaAñoBase!$G310+ProyDda!C$25*DdaAñoBase!$H310+ProyDda!C$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F310+ProyDda!D$24*DdaAñoBase!$G310+ProyDda!D$25*DdaAñoBase!$H310+ProyDda!D$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F310+ProyDda!E$24*DdaAñoBase!$G310+ProyDda!E$25*DdaAñoBase!$H310+ProyDda!E$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F310+ProyDda!F$24*DdaAñoBase!$G310+ProyDda!F$25*DdaAñoBase!$H310+ProyDda!F$26*DdaAñoBase!$I310)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F310+ProyDda!G$24*DdaAñoBase!$G310+ProyDda!G$25*DdaAñoBase!$H310+ProyDda!G$26*DdaAñoBase!$I310)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I310*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I310*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A311","v":"X2D_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F311+ProyDda!B$24*DdaAñoBase!$G311+ProyDda!B$25*DdaAñoBase!$H311+ProyDda!B$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F311+ProyDda!C$24*DdaAñoBase!$G311+ProyDda!C$25*DdaAñoBase!$H311+ProyDda!C$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F311+ProyDda!D$24*DdaAñoBase!$G311+ProyDda!D$25*DdaAñoBase!$H311+ProyDda!D$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F311+ProyDda!E$24*DdaAñoBase!$G311+ProyDda!E$25*DdaAñoBase!$H311+ProyDda!E$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F311+ProyDda!F$24*DdaAñoBase!$G311+ProyDda!F$25*DdaAñoBase!$H311+ProyDda!F$26*DdaAñoBase!$I311)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F311+ProyDda!G$24*DdaAñoBase!$G311+ProyDda!G$25*DdaAñoBase!$H311+ProyDda!G$26*DdaAñoBase!$I311)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I311*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I311*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A312","v":"X2D_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F312+ProyDda!B$24*DdaAñoBase!$G312+ProyDda!B$25*DdaAñoBase!$H312+ProyDda!B$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F312+ProyDda!C$24*DdaAñoBase!$G312+ProyDda!C$25*DdaAñoBase!$H312+ProyDda!C$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F312+ProyDda!D$24*DdaAñoBase!$G312+ProyDda!D$25*DdaAñoBase!$H312+ProyDda!D$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F312+ProyDda!E$24*DdaAñoBase!$G312+ProyDda!E$25*DdaAñoBase!$H312+ProyDda!E$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F312+ProyDda!F$24*DdaAñoBase!$G312+ProyDda!F$25*DdaAñoBase!$H312+ProyDda!F$26*DdaAñoBase!$I312)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F312+ProyDda!G$24*DdaAñoBase!$G312+ProyDda!G$25*DdaAñoBase!$H312+ProyDda!G$26*DdaAñoBase!$I312)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I312*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I312*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A313","v":"X2D_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F313+ProyDda!B$24*DdaAñoBase!$G313+ProyDda!B$25*DdaAñoBase!$H313+ProyDda!B$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F313+ProyDda!C$24*DdaAñoBase!$G313+ProyDda!C$25*DdaAñoBase!$H313+ProyDda!C$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F313+ProyDda!D$24*DdaAñoBase!$G313+ProyDda!D$25*DdaAñoBase!$H313+ProyDda!D$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F313+ProyDda!E$24*DdaAñoBase!$G313+ProyDda!E$25*DdaAñoBase!$H313+ProyDda!E$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F313+ProyDda!F$24*DdaAñoBase!$G313+ProyDda!F$25*DdaAñoBase!$H313+ProyDda!F$26*DdaAñoBase!$I313)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F313+ProyDda!G$24*DdaAñoBase!$G313+ProyDda!G$25*DdaAñoBase!$H313+ProyDda!G$26*DdaAñoBase!$I313)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I313*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I313*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A314","v":"X2D_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F314+ProyDda!B$24*DdaAñoBase!$G314+ProyDda!B$25*DdaAñoBase!$H314+ProyDda!B$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F314+ProyDda!C$24*DdaAñoBase!$G314+ProyDda!C$25*DdaAñoBase!$H314+ProyDda!C$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F314+ProyDda!D$24*DdaAñoBase!$G314+ProyDda!D$25*DdaAñoBase!$H314+ProyDda!D$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F314+ProyDda!E$24*DdaAñoBase!$G314+ProyDda!E$25*DdaAñoBase!$H314+ProyDda!E$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F314+ProyDda!F$24*DdaAñoBase!$G314+ProyDda!F$25*DdaAñoBase!$H314+ProyDda!F$26*DdaAñoBase!$I314)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F314+ProyDda!G$24*DdaAñoBase!$G314+ProyDda!G$25*DdaAñoBase!$H314+ProyDda!G$26*DdaAñoBase!$I314)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I314*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I314*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A315","v":"X2D_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F315+ProyDda!B$24*DdaAñoBase!$G315+ProyDda!B$25*DdaAñoBase!$H315+ProyDda!B$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F315+ProyDda!C$24*DdaAñoBase!$G315+ProyDda!C$25*DdaAñoBase!$H315+ProyDda!C$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F315+ProyDda!D$24*DdaAñoBase!$G315+ProyDda!D$25*DdaAñoBase!$H315+ProyDda!D$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F315+ProyDda!E$24*DdaAñoBase!$G315+ProyDda!E$25*DdaAñoBase!$H315+ProyDda!E$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F315+ProyDda!F$24*DdaAñoBase!$G315+ProyDda!F$25*DdaAñoBase!$H315+ProyDda!F$26*DdaAñoBase!$I315)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F315+ProyDda!G$24*DdaAñoBase!$G315+ProyDda!G$25*DdaAñoBase!$H315+ProyDda!G$26*DdaAñoBase!$I315)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I315*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I315*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A316","v":"X2D_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F316+ProyDda!B$24*DdaAñoBase!$G316+ProyDda!B$25*DdaAñoBase!$H316+ProyDda!B$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F316+ProyDda!C$24*DdaAñoBase!$G316+ProyDda!C$25*DdaAñoBase!$H316+ProyDda!C$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F316+ProyDda!D$24*DdaAñoBase!$G316+ProyDda!D$25*DdaAñoBase!$H316+ProyDda!D$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F316+ProyDda!E$24*DdaAñoBase!$G316+ProyDda!E$25*DdaAñoBase!$H316+ProyDda!E$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F316+ProyDda!F$24*DdaAñoBase!$G316+ProyDda!F$25*DdaAñoBase!$H316+ProyDda!F$26*DdaAñoBase!$I316)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F316+ProyDda!G$24*DdaAñoBase!$G316+ProyDda!G$25*DdaAñoBase!$H316+ProyDda!G$26*DdaAñoBase!$I316)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I316*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I316*ProyDda!G$26","v":0},null,{"$f":"+G319-M319-S319","v":0},{"$f":"+H319-N319-T319","v":0},{"$f":"+I319-O319-U319","v":0},{"$f":"+J319-P319-V319","v":0},{"$f":"+K319-Q319-W319","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A317","v":"X2D_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F317+ProyDda!B$24*DdaAñoBase!$G317+ProyDda!B$25*DdaAñoBase!$H317+ProyDda!B$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F317+ProyDda!C$24*DdaAñoBase!$G317+ProyDda!C$25*DdaAñoBase!$H317+ProyDda!C$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F317+ProyDda!D$24*DdaAñoBase!$G317+ProyDda!D$25*DdaAñoBase!$H317+ProyDda!D$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F317+ProyDda!E$24*DdaAñoBase!$G317+ProyDda!E$25*DdaAñoBase!$H317+ProyDda!E$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F317+ProyDda!F$24*DdaAñoBase!$G317+ProyDda!F$25*DdaAñoBase!$H317+ProyDda!F$26*DdaAñoBase!$I317)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F317+ProyDda!G$24*DdaAñoBase!$G317+ProyDda!G$25*DdaAñoBase!$H317+ProyDda!G$26*DdaAñoBase!$I317)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I317*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I317*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A318","v":"X2D_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F318+ProyDda!B$24*DdaAñoBase!$G318+ProyDda!B$25*DdaAñoBase!$H318+ProyDda!B$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F318+ProyDda!C$24*DdaAñoBase!$G318+ProyDda!C$25*DdaAñoBase!$H318+ProyDda!C$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F318+ProyDda!D$24*DdaAñoBase!$G318+ProyDda!D$25*DdaAñoBase!$H318+ProyDda!D$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F318+ProyDda!E$24*DdaAñoBase!$G318+ProyDda!E$25*DdaAñoBase!$H318+ProyDda!E$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F318+ProyDda!F$24*DdaAñoBase!$G318+ProyDda!F$25*DdaAñoBase!$H318+ProyDda!F$26*DdaAñoBase!$I318)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F318+ProyDda!G$24*DdaAñoBase!$G318+ProyDda!G$25*DdaAñoBase!$H318+ProyDda!G$26*DdaAñoBase!$I318)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I318*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I318*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F319+ProyDda!B$24*DdaAñoBase!$G319+ProyDda!B$25*DdaAñoBase!$H319+ProyDda!B$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F319+ProyDda!C$24*DdaAñoBase!$G319+ProyDda!C$25*DdaAñoBase!$H319+ProyDda!C$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F319+ProyDda!D$24*DdaAñoBase!$G319+ProyDda!D$25*DdaAñoBase!$H319+ProyDda!D$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F319+ProyDda!E$24*DdaAñoBase!$G319+ProyDda!E$25*DdaAñoBase!$H319+ProyDda!E$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F319+ProyDda!F$24*DdaAñoBase!$G319+ProyDda!F$25*DdaAñoBase!$H319+ProyDda!F$26*DdaAñoBase!$I319)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F319+ProyDda!G$24*DdaAñoBase!$G319+ProyDda!G$25*DdaAñoBase!$H319+ProyDda!G$26*DdaAñoBase!$I319)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I319*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I319*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F320+ProyDda!B$24*DdaAñoBase!$G320+ProyDda!B$25*DdaAñoBase!$H320+ProyDda!B$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F320+ProyDda!C$24*DdaAñoBase!$G320+ProyDda!C$25*DdaAñoBase!$H320+ProyDda!C$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F320+ProyDda!D$24*DdaAñoBase!$G320+ProyDda!D$25*DdaAñoBase!$H320+ProyDda!D$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F320+ProyDda!E$24*DdaAñoBase!$G320+ProyDda!E$25*DdaAñoBase!$H320+ProyDda!E$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F320+ProyDda!F$24*DdaAñoBase!$G320+ProyDda!F$25*DdaAñoBase!$H320+ProyDda!F$26*DdaAñoBase!$I320)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F320+ProyDda!G$24*DdaAñoBase!$G320+ProyDda!G$25*DdaAñoBase!$H320+ProyDda!G$26*DdaAñoBase!$I320)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I320*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I320*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F321+ProyDda!B$24*DdaAñoBase!$G321+ProyDda!B$25*DdaAñoBase!$H321+ProyDda!B$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F321+ProyDda!C$24*DdaAñoBase!$G321+ProyDda!C$25*DdaAñoBase!$H321+ProyDda!C$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F321+ProyDda!D$24*DdaAñoBase!$G321+ProyDda!D$25*DdaAñoBase!$H321+ProyDda!D$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F321+ProyDda!E$24*DdaAñoBase!$G321+ProyDda!E$25*DdaAñoBase!$H321+ProyDda!E$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F321+ProyDda!F$24*DdaAñoBase!$G321+ProyDda!F$25*DdaAñoBase!$H321+ProyDda!F$26*DdaAñoBase!$I321)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F321+ProyDda!G$24*DdaAñoBase!$G321+ProyDda!G$25*DdaAñoBase!$H321+ProyDda!G$26*DdaAñoBase!$I321)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I321*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I321*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F322+ProyDda!B$24*DdaAñoBase!$G322+ProyDda!B$25*DdaAñoBase!$H322+ProyDda!B$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F322+ProyDda!C$24*DdaAñoBase!$G322+ProyDda!C$25*DdaAñoBase!$H322+ProyDda!C$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F322+ProyDda!D$24*DdaAñoBase!$G322+ProyDda!D$25*DdaAñoBase!$H322+ProyDda!D$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F322+ProyDda!E$24*DdaAñoBase!$G322+ProyDda!E$25*DdaAñoBase!$H322+ProyDda!E$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F322+ProyDda!F$24*DdaAñoBase!$G322+ProyDda!F$25*DdaAñoBase!$H322+ProyDda!F$26*DdaAñoBase!$I322)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F322+ProyDda!G$24*DdaAñoBase!$G322+ProyDda!G$25*DdaAñoBase!$H322+ProyDda!G$26*DdaAñoBase!$I322)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I322*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I322*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A323","v":"X3D_1 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F323+ProyDda!B$24*DdaAñoBase!$G323+ProyDda!B$25*DdaAñoBase!$H323+ProyDda!B$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F323+ProyDda!C$24*DdaAñoBase!$G323+ProyDda!C$25*DdaAñoBase!$H323+ProyDda!C$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F323+ProyDda!D$24*DdaAñoBase!$G323+ProyDda!D$25*DdaAñoBase!$H323+ProyDda!D$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F323+ProyDda!E$24*DdaAñoBase!$G323+ProyDda!E$25*DdaAñoBase!$H323+ProyDda!E$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F323+ProyDda!F$24*DdaAñoBase!$G323+ProyDda!F$25*DdaAñoBase!$H323+ProyDda!F$26*DdaAñoBase!$I323)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F323+ProyDda!G$24*DdaAñoBase!$G323+ProyDda!G$25*DdaAñoBase!$H323+ProyDda!G$26*DdaAñoBase!$I323)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I323*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I323*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A324","v":"X3D_1 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F324+ProyDda!B$24*DdaAñoBase!$G324+ProyDda!B$25*DdaAñoBase!$H324+ProyDda!B$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F324+ProyDda!C$24*DdaAñoBase!$G324+ProyDda!C$25*DdaAñoBase!$H324+ProyDda!C$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F324+ProyDda!D$24*DdaAñoBase!$G324+ProyDda!D$25*DdaAñoBase!$H324+ProyDda!D$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F324+ProyDda!E$24*DdaAñoBase!$G324+ProyDda!E$25*DdaAñoBase!$H324+ProyDda!E$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F324+ProyDda!F$24*DdaAñoBase!$G324+ProyDda!F$25*DdaAñoBase!$H324+ProyDda!F$26*DdaAñoBase!$I324)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F324+ProyDda!G$24*DdaAñoBase!$G324+ProyDda!G$25*DdaAñoBase!$H324+ProyDda!G$26*DdaAñoBase!$I324)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I324*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I324*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A325","v":"X3D_1 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F325+ProyDda!B$24*DdaAñoBase!$G325+ProyDda!B$25*DdaAñoBase!$H325+ProyDda!B$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F325+ProyDda!C$24*DdaAñoBase!$G325+ProyDda!C$25*DdaAñoBase!$H325+ProyDda!C$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F325+ProyDda!D$24*DdaAñoBase!$G325+ProyDda!D$25*DdaAñoBase!$H325+ProyDda!D$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F325+ProyDda!E$24*DdaAñoBase!$G325+ProyDda!E$25*DdaAñoBase!$H325+ProyDda!E$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F325+ProyDda!F$24*DdaAñoBase!$G325+ProyDda!F$25*DdaAñoBase!$H325+ProyDda!F$26*DdaAñoBase!$I325)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F325+ProyDda!G$24*DdaAñoBase!$G325+ProyDda!G$25*DdaAñoBase!$H325+ProyDda!G$26*DdaAñoBase!$I325)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I325*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I325*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A326","v":"X3D_1 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F326+ProyDda!B$24*DdaAñoBase!$G326+ProyDda!B$25*DdaAñoBase!$H326+ProyDda!B$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F326+ProyDda!C$24*DdaAñoBase!$G326+ProyDda!C$25*DdaAñoBase!$H326+ProyDda!C$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F326+ProyDda!D$24*DdaAñoBase!$G326+ProyDda!D$25*DdaAñoBase!$H326+ProyDda!D$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F326+ProyDda!E$24*DdaAñoBase!$G326+ProyDda!E$25*DdaAñoBase!$H326+ProyDda!E$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F326+ProyDda!F$24*DdaAñoBase!$G326+ProyDda!F$25*DdaAñoBase!$H326+ProyDda!F$26*DdaAñoBase!$I326)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F326+ProyDda!G$24*DdaAñoBase!$G326+ProyDda!G$25*DdaAñoBase!$H326+ProyDda!G$26*DdaAñoBase!$I326)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I326*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I326*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A327","v":"X3D_1 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F327+ProyDda!B$24*DdaAñoBase!$G327+ProyDda!B$25*DdaAñoBase!$H327+ProyDda!B$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F327+ProyDda!C$24*DdaAñoBase!$G327+ProyDda!C$25*DdaAñoBase!$H327+ProyDda!C$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F327+ProyDda!D$24*DdaAñoBase!$G327+ProyDda!D$25*DdaAñoBase!$H327+ProyDda!D$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F327+ProyDda!E$24*DdaAñoBase!$G327+ProyDda!E$25*DdaAñoBase!$H327+ProyDda!E$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F327+ProyDda!F$24*DdaAñoBase!$G327+ProyDda!F$25*DdaAñoBase!$H327+ProyDda!F$26*DdaAñoBase!$I327)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F327+ProyDda!G$24*DdaAñoBase!$G327+ProyDda!G$25*DdaAñoBase!$H327+ProyDda!G$26*DdaAñoBase!$I327)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I327*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I327*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A328","v":"X3D_1 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F328+ProyDda!B$24*DdaAñoBase!$G328+ProyDda!B$25*DdaAñoBase!$H328+ProyDda!B$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F328+ProyDda!C$24*DdaAñoBase!$G328+ProyDda!C$25*DdaAñoBase!$H328+ProyDda!C$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F328+ProyDda!D$24*DdaAñoBase!$G328+ProyDda!D$25*DdaAñoBase!$H328+ProyDda!D$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F328+ProyDda!E$24*DdaAñoBase!$G328+ProyDda!E$25*DdaAñoBase!$H328+ProyDda!E$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F328+ProyDda!F$24*DdaAñoBase!$G328+ProyDda!F$25*DdaAñoBase!$H328+ProyDda!F$26*DdaAñoBase!$I328)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F328+ProyDda!G$24*DdaAñoBase!$G328+ProyDda!G$25*DdaAñoBase!$H328+ProyDda!G$26*DdaAñoBase!$I328)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I328*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I328*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A329","v":"X3D_1 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F329+ProyDda!B$24*DdaAñoBase!$G329+ProyDda!B$25*DdaAñoBase!$H329+ProyDda!B$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F329+ProyDda!C$24*DdaAñoBase!$G329+ProyDda!C$25*DdaAñoBase!$H329+ProyDda!C$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F329+ProyDda!D$24*DdaAñoBase!$G329+ProyDda!D$25*DdaAñoBase!$H329+ProyDda!D$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F329+ProyDda!E$24*DdaAñoBase!$G329+ProyDda!E$25*DdaAñoBase!$H329+ProyDda!E$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F329+ProyDda!F$24*DdaAñoBase!$G329+ProyDda!F$25*DdaAñoBase!$H329+ProyDda!F$26*DdaAñoBase!$I329)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F329+ProyDda!G$24*DdaAñoBase!$G329+ProyDda!G$25*DdaAñoBase!$H329+ProyDda!G$26*DdaAñoBase!$I329)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I329*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I329*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A330","v":"X3D_1 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F330+ProyDda!B$24*DdaAñoBase!$G330+ProyDda!B$25*DdaAñoBase!$H330+ProyDda!B$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F330+ProyDda!C$24*DdaAñoBase!$G330+ProyDda!C$25*DdaAñoBase!$H330+ProyDda!C$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F330+ProyDda!D$24*DdaAñoBase!$G330+ProyDda!D$25*DdaAñoBase!$H330+ProyDda!D$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F330+ProyDda!E$24*DdaAñoBase!$G330+ProyDda!E$25*DdaAñoBase!$H330+ProyDda!E$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F330+ProyDda!F$24*DdaAñoBase!$G330+ProyDda!F$25*DdaAñoBase!$H330+ProyDda!F$26*DdaAñoBase!$I330)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F330+ProyDda!G$24*DdaAñoBase!$G330+ProyDda!G$25*DdaAñoBase!$H330+ProyDda!G$26*DdaAñoBase!$I330)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I330*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I330*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F331+ProyDda!B$24*DdaAñoBase!$G331+ProyDda!B$25*DdaAñoBase!$H331+ProyDda!B$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F331+ProyDda!C$24*DdaAñoBase!$G331+ProyDda!C$25*DdaAñoBase!$H331+ProyDda!C$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F331+ProyDda!D$24*DdaAñoBase!$G331+ProyDda!D$25*DdaAñoBase!$H331+ProyDda!D$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F331+ProyDda!E$24*DdaAñoBase!$G331+ProyDda!E$25*DdaAñoBase!$H331+ProyDda!E$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F331+ProyDda!F$24*DdaAñoBase!$G331+ProyDda!F$25*DdaAñoBase!$H331+ProyDda!F$26*DdaAñoBase!$I331)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F331+ProyDda!G$24*DdaAñoBase!$G331+ProyDda!G$25*DdaAñoBase!$H331+ProyDda!G$26*DdaAñoBase!$I331)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I331*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I331*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F332+ProyDda!B$24*DdaAñoBase!$G332+ProyDda!B$25*DdaAñoBase!$H332+ProyDda!B$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F332+ProyDda!C$24*DdaAñoBase!$G332+ProyDda!C$25*DdaAñoBase!$H332+ProyDda!C$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F332+ProyDda!D$24*DdaAñoBase!$G332+ProyDda!D$25*DdaAñoBase!$H332+ProyDda!D$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F332+ProyDda!E$24*DdaAñoBase!$G332+ProyDda!E$25*DdaAñoBase!$H332+ProyDda!E$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F332+ProyDda!F$24*DdaAñoBase!$G332+ProyDda!F$25*DdaAñoBase!$H332+ProyDda!F$26*DdaAñoBase!$I332)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F332+ProyDda!G$24*DdaAñoBase!$G332+ProyDda!G$25*DdaAñoBase!$H332+ProyDda!G$26*DdaAñoBase!$I332)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I332*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I332*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F333+ProyDda!B$24*DdaAñoBase!$G333+ProyDda!B$25*DdaAñoBase!$H333+ProyDda!B$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F333+ProyDda!C$24*DdaAñoBase!$G333+ProyDda!C$25*DdaAñoBase!$H333+ProyDda!C$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F333+ProyDda!D$24*DdaAñoBase!$G333+ProyDda!D$25*DdaAñoBase!$H333+ProyDda!D$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F333+ProyDda!E$24*DdaAñoBase!$G333+ProyDda!E$25*DdaAñoBase!$H333+ProyDda!E$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F333+ProyDda!F$24*DdaAñoBase!$G333+ProyDda!F$25*DdaAñoBase!$H333+ProyDda!F$26*DdaAñoBase!$I333)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F333+ProyDda!G$24*DdaAñoBase!$G333+ProyDda!G$25*DdaAñoBase!$H333+ProyDda!G$26*DdaAñoBase!$I333)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I333*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I333*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A334","v":"X3D_2 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F334+ProyDda!B$24*DdaAñoBase!$G334+ProyDda!B$25*DdaAñoBase!$H334+ProyDda!B$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F334+ProyDda!C$24*DdaAñoBase!$G334+ProyDda!C$25*DdaAñoBase!$H334+ProyDda!C$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F334+ProyDda!D$24*DdaAñoBase!$G334+ProyDda!D$25*DdaAñoBase!$H334+ProyDda!D$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F334+ProyDda!E$24*DdaAñoBase!$G334+ProyDda!E$25*DdaAñoBase!$H334+ProyDda!E$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F334+ProyDda!F$24*DdaAñoBase!$G334+ProyDda!F$25*DdaAñoBase!$H334+ProyDda!F$26*DdaAñoBase!$I334)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F334+ProyDda!G$24*DdaAñoBase!$G334+ProyDda!G$25*DdaAñoBase!$H334+ProyDda!G$26*DdaAñoBase!$I334)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I334*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I334*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A335","v":"X3D_2 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F335+ProyDda!B$24*DdaAñoBase!$G335+ProyDda!B$25*DdaAñoBase!$H335+ProyDda!B$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F335+ProyDda!C$24*DdaAñoBase!$G335+ProyDda!C$25*DdaAñoBase!$H335+ProyDda!C$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F335+ProyDda!D$24*DdaAñoBase!$G335+ProyDda!D$25*DdaAñoBase!$H335+ProyDda!D$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F335+ProyDda!E$24*DdaAñoBase!$G335+ProyDda!E$25*DdaAñoBase!$H335+ProyDda!E$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F335+ProyDda!F$24*DdaAñoBase!$G335+ProyDda!F$25*DdaAñoBase!$H335+ProyDda!F$26*DdaAñoBase!$I335)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F335+ProyDda!G$24*DdaAñoBase!$G335+ProyDda!G$25*DdaAñoBase!$H335+ProyDda!G$26*DdaAñoBase!$I335)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I335*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I335*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A336","v":"X3D_2 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F336+ProyDda!B$24*DdaAñoBase!$G336+ProyDda!B$25*DdaAñoBase!$H336+ProyDda!B$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F336+ProyDda!C$24*DdaAñoBase!$G336+ProyDda!C$25*DdaAñoBase!$H336+ProyDda!C$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F336+ProyDda!D$24*DdaAñoBase!$G336+ProyDda!D$25*DdaAñoBase!$H336+ProyDda!D$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F336+ProyDda!E$24*DdaAñoBase!$G336+ProyDda!E$25*DdaAñoBase!$H336+ProyDda!E$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F336+ProyDda!F$24*DdaAñoBase!$G336+ProyDda!F$25*DdaAñoBase!$H336+ProyDda!F$26*DdaAñoBase!$I336)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F336+ProyDda!G$24*DdaAñoBase!$G336+ProyDda!G$25*DdaAñoBase!$H336+ProyDda!G$26*DdaAñoBase!$I336)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I336*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I336*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A337","v":"X3D_2 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F337+ProyDda!B$24*DdaAñoBase!$G337+ProyDda!B$25*DdaAñoBase!$H337+ProyDda!B$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F337+ProyDda!C$24*DdaAñoBase!$G337+ProyDda!C$25*DdaAñoBase!$H337+ProyDda!C$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F337+ProyDda!D$24*DdaAñoBase!$G337+ProyDda!D$25*DdaAñoBase!$H337+ProyDda!D$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F337+ProyDda!E$24*DdaAñoBase!$G337+ProyDda!E$25*DdaAñoBase!$H337+ProyDda!E$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F337+ProyDda!F$24*DdaAñoBase!$G337+ProyDda!F$25*DdaAñoBase!$H337+ProyDda!F$26*DdaAñoBase!$I337)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F337+ProyDda!G$24*DdaAñoBase!$G337+ProyDda!G$25*DdaAñoBase!$H337+ProyDda!G$26*DdaAñoBase!$I337)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I337*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I337*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A338","v":"X3D_2 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F338+ProyDda!B$24*DdaAñoBase!$G338+ProyDda!B$25*DdaAñoBase!$H338+ProyDda!B$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F338+ProyDda!C$24*DdaAñoBase!$G338+ProyDda!C$25*DdaAñoBase!$H338+ProyDda!C$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F338+ProyDda!D$24*DdaAñoBase!$G338+ProyDda!D$25*DdaAñoBase!$H338+ProyDda!D$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F338+ProyDda!E$24*DdaAñoBase!$G338+ProyDda!E$25*DdaAñoBase!$H338+ProyDda!E$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F338+ProyDda!F$24*DdaAñoBase!$G338+ProyDda!F$25*DdaAñoBase!$H338+ProyDda!F$26*DdaAñoBase!$I338)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F338+ProyDda!G$24*DdaAñoBase!$G338+ProyDda!G$25*DdaAñoBase!$H338+ProyDda!G$26*DdaAñoBase!$I338)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I338*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I338*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A339","v":"X3D_2 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F339+ProyDda!B$24*DdaAñoBase!$G339+ProyDda!B$25*DdaAñoBase!$H339+ProyDda!B$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F339+ProyDda!C$24*DdaAñoBase!$G339+ProyDda!C$25*DdaAñoBase!$H339+ProyDda!C$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F339+ProyDda!D$24*DdaAñoBase!$G339+ProyDda!D$25*DdaAñoBase!$H339+ProyDda!D$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F339+ProyDda!E$24*DdaAñoBase!$G339+ProyDda!E$25*DdaAñoBase!$H339+ProyDda!E$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F339+ProyDda!F$24*DdaAñoBase!$G339+ProyDda!F$25*DdaAñoBase!$H339+ProyDda!F$26*DdaAñoBase!$I339)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F339+ProyDda!G$24*DdaAñoBase!$G339+ProyDda!G$25*DdaAñoBase!$H339+ProyDda!G$26*DdaAñoBase!$I339)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I339*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I339*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A340","v":"X3D_2 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F340+ProyDda!B$24*DdaAñoBase!$G340+ProyDda!B$25*DdaAñoBase!$H340+ProyDda!B$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F340+ProyDda!C$24*DdaAñoBase!$G340+ProyDda!C$25*DdaAñoBase!$H340+ProyDda!C$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F340+ProyDda!D$24*DdaAñoBase!$G340+ProyDda!D$25*DdaAñoBase!$H340+ProyDda!D$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F340+ProyDda!E$24*DdaAñoBase!$G340+ProyDda!E$25*DdaAñoBase!$H340+ProyDda!E$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F340+ProyDda!F$24*DdaAñoBase!$G340+ProyDda!F$25*DdaAñoBase!$H340+ProyDda!F$26*DdaAñoBase!$I340)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F340+ProyDda!G$24*DdaAñoBase!$G340+ProyDda!G$25*DdaAñoBase!$H340+ProyDda!G$26*DdaAñoBase!$I340)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I340*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I340*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A341","v":"X3D_2 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F341+ProyDda!B$24*DdaAñoBase!$G341+ProyDda!B$25*DdaAñoBase!$H341+ProyDda!B$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F341+ProyDda!C$24*DdaAñoBase!$G341+ProyDda!C$25*DdaAñoBase!$H341+ProyDda!C$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F341+ProyDda!D$24*DdaAñoBase!$G341+ProyDda!D$25*DdaAñoBase!$H341+ProyDda!D$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F341+ProyDda!E$24*DdaAñoBase!$G341+ProyDda!E$25*DdaAñoBase!$H341+ProyDda!E$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F341+ProyDda!F$24*DdaAñoBase!$G341+ProyDda!F$25*DdaAñoBase!$H341+ProyDda!F$26*DdaAñoBase!$I341)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F341+ProyDda!G$24*DdaAñoBase!$G341+ProyDda!G$25*DdaAñoBase!$H341+ProyDda!G$26*DdaAñoBase!$I341)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I341*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I341*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F342+ProyDda!B$24*DdaAñoBase!$G342+ProyDda!B$25*DdaAñoBase!$H342+ProyDda!B$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F342+ProyDda!C$24*DdaAñoBase!$G342+ProyDda!C$25*DdaAñoBase!$H342+ProyDda!C$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F342+ProyDda!D$24*DdaAñoBase!$G342+ProyDda!D$25*DdaAñoBase!$H342+ProyDda!D$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F342+ProyDda!E$24*DdaAñoBase!$G342+ProyDda!E$25*DdaAñoBase!$H342+ProyDda!E$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F342+ProyDda!F$24*DdaAñoBase!$G342+ProyDda!F$25*DdaAñoBase!$H342+ProyDda!F$26*DdaAñoBase!$I342)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F342+ProyDda!G$24*DdaAñoBase!$G342+ProyDda!G$25*DdaAñoBase!$H342+ProyDda!G$26*DdaAñoBase!$I342)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I342*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I342*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F343+ProyDda!B$24*DdaAñoBase!$G343+ProyDda!B$25*DdaAñoBase!$H343+ProyDda!B$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F343+ProyDda!C$24*DdaAñoBase!$G343+ProyDda!C$25*DdaAñoBase!$H343+ProyDda!C$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F343+ProyDda!D$24*DdaAñoBase!$G343+ProyDda!D$25*DdaAñoBase!$H343+ProyDda!D$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F343+ProyDda!E$24*DdaAñoBase!$G343+ProyDda!E$25*DdaAñoBase!$H343+ProyDda!E$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F343+ProyDda!F$24*DdaAñoBase!$G343+ProyDda!F$25*DdaAñoBase!$H343+ProyDda!F$26*DdaAñoBase!$I343)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F343+ProyDda!G$24*DdaAñoBase!$G343+ProyDda!G$25*DdaAñoBase!$H343+ProyDda!G$26*DdaAñoBase!$I343)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I343*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I343*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F344+ProyDda!B$24*DdaAñoBase!$G344+ProyDda!B$25*DdaAñoBase!$H344+ProyDda!B$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F344+ProyDda!C$24*DdaAñoBase!$G344+ProyDda!C$25*DdaAñoBase!$H344+ProyDda!C$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F344+ProyDda!D$24*DdaAñoBase!$G344+ProyDda!D$25*DdaAñoBase!$H344+ProyDda!D$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F344+ProyDda!E$24*DdaAñoBase!$G344+ProyDda!E$25*DdaAñoBase!$H344+ProyDda!E$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F344+ProyDda!F$24*DdaAñoBase!$G344+ProyDda!F$25*DdaAñoBase!$H344+ProyDda!F$26*DdaAñoBase!$I344)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F344+ProyDda!G$24*DdaAñoBase!$G344+ProyDda!G$25*DdaAñoBase!$H344+ProyDda!G$26*DdaAñoBase!$I344)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I344*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I344*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A345","v":"X3D_3 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F345+ProyDda!B$24*DdaAñoBase!$G345+ProyDda!B$25*DdaAñoBase!$H345+ProyDda!B$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F345+ProyDda!C$24*DdaAñoBase!$G345+ProyDda!C$25*DdaAñoBase!$H345+ProyDda!C$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F345+ProyDda!D$24*DdaAñoBase!$G345+ProyDda!D$25*DdaAñoBase!$H345+ProyDda!D$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F345+ProyDda!E$24*DdaAñoBase!$G345+ProyDda!E$25*DdaAñoBase!$H345+ProyDda!E$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F345+ProyDda!F$24*DdaAñoBase!$G345+ProyDda!F$25*DdaAñoBase!$H345+ProyDda!F$26*DdaAñoBase!$I345)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F345+ProyDda!G$24*DdaAñoBase!$G345+ProyDda!G$25*DdaAñoBase!$H345+ProyDda!G$26*DdaAñoBase!$I345)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I345*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I345*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A346","v":"X3D_3 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F346+ProyDda!B$24*DdaAñoBase!$G346+ProyDda!B$25*DdaAñoBase!$H346+ProyDda!B$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F346+ProyDda!C$24*DdaAñoBase!$G346+ProyDda!C$25*DdaAñoBase!$H346+ProyDda!C$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F346+ProyDda!D$24*DdaAñoBase!$G346+ProyDda!D$25*DdaAñoBase!$H346+ProyDda!D$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F346+ProyDda!E$24*DdaAñoBase!$G346+ProyDda!E$25*DdaAñoBase!$H346+ProyDda!E$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F346+ProyDda!F$24*DdaAñoBase!$G346+ProyDda!F$25*DdaAñoBase!$H346+ProyDda!F$26*DdaAñoBase!$I346)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F346+ProyDda!G$24*DdaAñoBase!$G346+ProyDda!G$25*DdaAñoBase!$H346+ProyDda!G$26*DdaAñoBase!$I346)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I346*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I346*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A347","v":"X3D_3 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F347+ProyDda!B$24*DdaAñoBase!$G347+ProyDda!B$25*DdaAñoBase!$H347+ProyDda!B$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F347+ProyDda!C$24*DdaAñoBase!$G347+ProyDda!C$25*DdaAñoBase!$H347+ProyDda!C$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F347+ProyDda!D$24*DdaAñoBase!$G347+ProyDda!D$25*DdaAñoBase!$H347+ProyDda!D$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F347+ProyDda!E$24*DdaAñoBase!$G347+ProyDda!E$25*DdaAñoBase!$H347+ProyDda!E$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F347+ProyDda!F$24*DdaAñoBase!$G347+ProyDda!F$25*DdaAñoBase!$H347+ProyDda!F$26*DdaAñoBase!$I347)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F347+ProyDda!G$24*DdaAñoBase!$G347+ProyDda!G$25*DdaAñoBase!$H347+ProyDda!G$26*DdaAñoBase!$I347)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I347*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I347*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A348","v":"X3D_3 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F348+ProyDda!B$24*DdaAñoBase!$G348+ProyDda!B$25*DdaAñoBase!$H348+ProyDda!B$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F348+ProyDda!C$24*DdaAñoBase!$G348+ProyDda!C$25*DdaAñoBase!$H348+ProyDda!C$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F348+ProyDda!D$24*DdaAñoBase!$G348+ProyDda!D$25*DdaAñoBase!$H348+ProyDda!D$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F348+ProyDda!E$24*DdaAñoBase!$G348+ProyDda!E$25*DdaAñoBase!$H348+ProyDda!E$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F348+ProyDda!F$24*DdaAñoBase!$G348+ProyDda!F$25*DdaAñoBase!$H348+ProyDda!F$26*DdaAñoBase!$I348)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F348+ProyDda!G$24*DdaAñoBase!$G348+ProyDda!G$25*DdaAñoBase!$H348+ProyDda!G$26*DdaAñoBase!$I348)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I348*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I348*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A349","v":"X3D_3 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F349+ProyDda!B$24*DdaAñoBase!$G349+ProyDda!B$25*DdaAñoBase!$H349+ProyDda!B$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F349+ProyDda!C$24*DdaAñoBase!$G349+ProyDda!C$25*DdaAñoBase!$H349+ProyDda!C$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F349+ProyDda!D$24*DdaAñoBase!$G349+ProyDda!D$25*DdaAñoBase!$H349+ProyDda!D$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F349+ProyDda!E$24*DdaAñoBase!$G349+ProyDda!E$25*DdaAñoBase!$H349+ProyDda!E$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F349+ProyDda!F$24*DdaAñoBase!$G349+ProyDda!F$25*DdaAñoBase!$H349+ProyDda!F$26*DdaAñoBase!$I349)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F349+ProyDda!G$24*DdaAñoBase!$G349+ProyDda!G$25*DdaAñoBase!$H349+ProyDda!G$26*DdaAñoBase!$I349)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I349*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I349*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A350","v":"X3D_3 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F350+ProyDda!B$24*DdaAñoBase!$G350+ProyDda!B$25*DdaAñoBase!$H350+ProyDda!B$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F350+ProyDda!C$24*DdaAñoBase!$G350+ProyDda!C$25*DdaAñoBase!$H350+ProyDda!C$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F350+ProyDda!D$24*DdaAñoBase!$G350+ProyDda!D$25*DdaAñoBase!$H350+ProyDda!D$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F350+ProyDda!E$24*DdaAñoBase!$G350+ProyDda!E$25*DdaAñoBase!$H350+ProyDda!E$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F350+ProyDda!F$24*DdaAñoBase!$G350+ProyDda!F$25*DdaAñoBase!$H350+ProyDda!F$26*DdaAñoBase!$I350)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F350+ProyDda!G$24*DdaAñoBase!$G350+ProyDda!G$25*DdaAñoBase!$H350+ProyDda!G$26*DdaAñoBase!$I350)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I350*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I350*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A351","v":"X3D_3 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F351+ProyDda!B$24*DdaAñoBase!$G351+ProyDda!B$25*DdaAñoBase!$H351+ProyDda!B$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F351+ProyDda!C$24*DdaAñoBase!$G351+ProyDda!C$25*DdaAñoBase!$H351+ProyDda!C$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F351+ProyDda!D$24*DdaAñoBase!$G351+ProyDda!D$25*DdaAñoBase!$H351+ProyDda!D$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F351+ProyDda!E$24*DdaAñoBase!$G351+ProyDda!E$25*DdaAñoBase!$H351+ProyDda!E$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F351+ProyDda!F$24*DdaAñoBase!$G351+ProyDda!F$25*DdaAñoBase!$H351+ProyDda!F$26*DdaAñoBase!$I351)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F351+ProyDda!G$24*DdaAñoBase!$G351+ProyDda!G$25*DdaAñoBase!$H351+ProyDda!G$26*DdaAñoBase!$I351)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I351*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I351*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A352","v":"X3D_3 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F352+ProyDda!B$24*DdaAñoBase!$G352+ProyDda!B$25*DdaAñoBase!$H352+ProyDda!B$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F352+ProyDda!C$24*DdaAñoBase!$G352+ProyDda!C$25*DdaAñoBase!$H352+ProyDda!C$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F352+ProyDda!D$24*DdaAñoBase!$G352+ProyDda!D$25*DdaAñoBase!$H352+ProyDda!D$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F352+ProyDda!E$24*DdaAñoBase!$G352+ProyDda!E$25*DdaAñoBase!$H352+ProyDda!E$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F352+ProyDda!F$24*DdaAñoBase!$G352+ProyDda!F$25*DdaAñoBase!$H352+ProyDda!F$26*DdaAñoBase!$I352)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F352+ProyDda!G$24*DdaAñoBase!$G352+ProyDda!G$25*DdaAñoBase!$H352+ProyDda!G$26*DdaAñoBase!$I352)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I352*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I352*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F353+ProyDda!B$24*DdaAñoBase!$G353+ProyDda!B$25*DdaAñoBase!$H353+ProyDda!B$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F353+ProyDda!C$24*DdaAñoBase!$G353+ProyDda!C$25*DdaAñoBase!$H353+ProyDda!C$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F353+ProyDda!D$24*DdaAñoBase!$G353+ProyDda!D$25*DdaAñoBase!$H353+ProyDda!D$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F353+ProyDda!E$24*DdaAñoBase!$G353+ProyDda!E$25*DdaAñoBase!$H353+ProyDda!E$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F353+ProyDda!F$24*DdaAñoBase!$G353+ProyDda!F$25*DdaAñoBase!$H353+ProyDda!F$26*DdaAñoBase!$I353)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F353+ProyDda!G$24*DdaAñoBase!$G353+ProyDda!G$25*DdaAñoBase!$H353+ProyDda!G$26*DdaAñoBase!$I353)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I353*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I353*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F354+ProyDda!B$24*DdaAñoBase!$G354+ProyDda!B$25*DdaAñoBase!$H354+ProyDda!B$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F354+ProyDda!C$24*DdaAñoBase!$G354+ProyDda!C$25*DdaAñoBase!$H354+ProyDda!C$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F354+ProyDda!D$24*DdaAñoBase!$G354+ProyDda!D$25*DdaAñoBase!$H354+ProyDda!D$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F354+ProyDda!E$24*DdaAñoBase!$G354+ProyDda!E$25*DdaAñoBase!$H354+ProyDda!E$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F354+ProyDda!F$24*DdaAñoBase!$G354+ProyDda!F$25*DdaAñoBase!$H354+ProyDda!F$26*DdaAñoBase!$I354)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F354+ProyDda!G$24*DdaAñoBase!$G354+ProyDda!G$25*DdaAñoBase!$H354+ProyDda!G$26*DdaAñoBase!$I354)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I354*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I354*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F355+ProyDda!B$24*DdaAñoBase!$G355+ProyDda!B$25*DdaAñoBase!$H355+ProyDda!B$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F355+ProyDda!C$24*DdaAñoBase!$G355+ProyDda!C$25*DdaAñoBase!$H355+ProyDda!C$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F355+ProyDda!D$24*DdaAñoBase!$G355+ProyDda!D$25*DdaAñoBase!$H355+ProyDda!D$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F355+ProyDda!E$24*DdaAñoBase!$G355+ProyDda!E$25*DdaAñoBase!$H355+ProyDda!E$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F355+ProyDda!F$24*DdaAñoBase!$G355+ProyDda!F$25*DdaAñoBase!$H355+ProyDda!F$26*DdaAñoBase!$I355)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F355+ProyDda!G$24*DdaAñoBase!$G355+ProyDda!G$25*DdaAñoBase!$H355+ProyDda!G$26*DdaAñoBase!$I355)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I355*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I355*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A356","v":"X3D_4 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F356+ProyDda!B$24*DdaAñoBase!$G356+ProyDda!B$25*DdaAñoBase!$H356+ProyDda!B$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F356+ProyDda!C$24*DdaAñoBase!$G356+ProyDda!C$25*DdaAñoBase!$H356+ProyDda!C$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F356+ProyDda!D$24*DdaAñoBase!$G356+ProyDda!D$25*DdaAñoBase!$H356+ProyDda!D$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F356+ProyDda!E$24*DdaAñoBase!$G356+ProyDda!E$25*DdaAñoBase!$H356+ProyDda!E$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F356+ProyDda!F$24*DdaAñoBase!$G356+ProyDda!F$25*DdaAñoBase!$H356+ProyDda!F$26*DdaAñoBase!$I356)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F356+ProyDda!G$24*DdaAñoBase!$G356+ProyDda!G$25*DdaAñoBase!$H356+ProyDda!G$26*DdaAñoBase!$I356)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I356*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I356*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A357","v":"X3D_4 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F357+ProyDda!B$24*DdaAñoBase!$G357+ProyDda!B$25*DdaAñoBase!$H357+ProyDda!B$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F357+ProyDda!C$24*DdaAñoBase!$G357+ProyDda!C$25*DdaAñoBase!$H357+ProyDda!C$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F357+ProyDda!D$24*DdaAñoBase!$G357+ProyDda!D$25*DdaAñoBase!$H357+ProyDda!D$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F357+ProyDda!E$24*DdaAñoBase!$G357+ProyDda!E$25*DdaAñoBase!$H357+ProyDda!E$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F357+ProyDda!F$24*DdaAñoBase!$G357+ProyDda!F$25*DdaAñoBase!$H357+ProyDda!F$26*DdaAñoBase!$I357)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F357+ProyDda!G$24*DdaAñoBase!$G357+ProyDda!G$25*DdaAñoBase!$H357+ProyDda!G$26*DdaAñoBase!$I357)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I357*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I357*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A358","v":"X3D_4 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F358+ProyDda!B$24*DdaAñoBase!$G358+ProyDda!B$25*DdaAñoBase!$H358+ProyDda!B$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F358+ProyDda!C$24*DdaAñoBase!$G358+ProyDda!C$25*DdaAñoBase!$H358+ProyDda!C$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F358+ProyDda!D$24*DdaAñoBase!$G358+ProyDda!D$25*DdaAñoBase!$H358+ProyDda!D$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F358+ProyDda!E$24*DdaAñoBase!$G358+ProyDda!E$25*DdaAñoBase!$H358+ProyDda!E$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F358+ProyDda!F$24*DdaAñoBase!$G358+ProyDda!F$25*DdaAñoBase!$H358+ProyDda!F$26*DdaAñoBase!$I358)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F358+ProyDda!G$24*DdaAñoBase!$G358+ProyDda!G$25*DdaAñoBase!$H358+ProyDda!G$26*DdaAñoBase!$I358)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I358*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I358*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A359","v":"X3D_4 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F359+ProyDda!B$24*DdaAñoBase!$G359+ProyDda!B$25*DdaAñoBase!$H359+ProyDda!B$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F359+ProyDda!C$24*DdaAñoBase!$G359+ProyDda!C$25*DdaAñoBase!$H359+ProyDda!C$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F359+ProyDda!D$24*DdaAñoBase!$G359+ProyDda!D$25*DdaAñoBase!$H359+ProyDda!D$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F359+ProyDda!E$24*DdaAñoBase!$G359+ProyDda!E$25*DdaAñoBase!$H359+ProyDda!E$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F359+ProyDda!F$24*DdaAñoBase!$G359+ProyDda!F$25*DdaAñoBase!$H359+ProyDda!F$26*DdaAñoBase!$I359)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F359+ProyDda!G$24*DdaAñoBase!$G359+ProyDda!G$25*DdaAñoBase!$H359+ProyDda!G$26*DdaAñoBase!$I359)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I359*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I359*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A360","v":"X3D_4 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F360+ProyDda!B$24*DdaAñoBase!$G360+ProyDda!B$25*DdaAñoBase!$H360+ProyDda!B$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F360+ProyDda!C$24*DdaAñoBase!$G360+ProyDda!C$25*DdaAñoBase!$H360+ProyDda!C$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F360+ProyDda!D$24*DdaAñoBase!$G360+ProyDda!D$25*DdaAñoBase!$H360+ProyDda!D$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F360+ProyDda!E$24*DdaAñoBase!$G360+ProyDda!E$25*DdaAñoBase!$H360+ProyDda!E$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F360+ProyDda!F$24*DdaAñoBase!$G360+ProyDda!F$25*DdaAñoBase!$H360+ProyDda!F$26*DdaAñoBase!$I360)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F360+ProyDda!G$24*DdaAñoBase!$G360+ProyDda!G$25*DdaAñoBase!$H360+ProyDda!G$26*DdaAñoBase!$I360)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I360*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I360*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A361","v":"X3D_4 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F361+ProyDda!B$24*DdaAñoBase!$G361+ProyDda!B$25*DdaAñoBase!$H361+ProyDda!B$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F361+ProyDda!C$24*DdaAñoBase!$G361+ProyDda!C$25*DdaAñoBase!$H361+ProyDda!C$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F361+ProyDda!D$24*DdaAñoBase!$G361+ProyDda!D$25*DdaAñoBase!$H361+ProyDda!D$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F361+ProyDda!E$24*DdaAñoBase!$G361+ProyDda!E$25*DdaAñoBase!$H361+ProyDda!E$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F361+ProyDda!F$24*DdaAñoBase!$G361+ProyDda!F$25*DdaAñoBase!$H361+ProyDda!F$26*DdaAñoBase!$I361)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F361+ProyDda!G$24*DdaAñoBase!$G361+ProyDda!G$25*DdaAñoBase!$H361+ProyDda!G$26*DdaAñoBase!$I361)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I361*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I361*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A362","v":"X3D_4 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F362+ProyDda!B$24*DdaAñoBase!$G362+ProyDda!B$25*DdaAñoBase!$H362+ProyDda!B$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F362+ProyDda!C$24*DdaAñoBase!$G362+ProyDda!C$25*DdaAñoBase!$H362+ProyDda!C$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F362+ProyDda!D$24*DdaAñoBase!$G362+ProyDda!D$25*DdaAñoBase!$H362+ProyDda!D$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F362+ProyDda!E$24*DdaAñoBase!$G362+ProyDda!E$25*DdaAñoBase!$H362+ProyDda!E$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F362+ProyDda!F$24*DdaAñoBase!$G362+ProyDda!F$25*DdaAñoBase!$H362+ProyDda!F$26*DdaAñoBase!$I362)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F362+ProyDda!G$24*DdaAñoBase!$G362+ProyDda!G$25*DdaAñoBase!$H362+ProyDda!G$26*DdaAñoBase!$I362)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I362*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I362*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A363","v":"X3D_4 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F363+ProyDda!B$24*DdaAñoBase!$G363+ProyDda!B$25*DdaAñoBase!$H363+ProyDda!B$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F363+ProyDda!C$24*DdaAñoBase!$G363+ProyDda!C$25*DdaAñoBase!$H363+ProyDda!C$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F363+ProyDda!D$24*DdaAñoBase!$G363+ProyDda!D$25*DdaAñoBase!$H363+ProyDda!D$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F363+ProyDda!E$24*DdaAñoBase!$G363+ProyDda!E$25*DdaAñoBase!$H363+ProyDda!E$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F363+ProyDda!F$24*DdaAñoBase!$G363+ProyDda!F$25*DdaAñoBase!$H363+ProyDda!F$26*DdaAñoBase!$I363)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F363+ProyDda!G$24*DdaAñoBase!$G363+ProyDda!G$25*DdaAñoBase!$H363+ProyDda!G$26*DdaAñoBase!$I363)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I363*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I363*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F364+ProyDda!B$24*DdaAñoBase!$G364+ProyDda!B$25*DdaAñoBase!$H364+ProyDda!B$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F364+ProyDda!C$24*DdaAñoBase!$G364+ProyDda!C$25*DdaAñoBase!$H364+ProyDda!C$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F364+ProyDda!D$24*DdaAñoBase!$G364+ProyDda!D$25*DdaAñoBase!$H364+ProyDda!D$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F364+ProyDda!E$24*DdaAñoBase!$G364+ProyDda!E$25*DdaAñoBase!$H364+ProyDda!E$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F364+ProyDda!F$24*DdaAñoBase!$G364+ProyDda!F$25*DdaAñoBase!$H364+ProyDda!F$26*DdaAñoBase!$I364)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F364+ProyDda!G$24*DdaAñoBase!$G364+ProyDda!G$25*DdaAñoBase!$H364+ProyDda!G$26*DdaAñoBase!$I364)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I364*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I364*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F365+ProyDda!B$24*DdaAñoBase!$G365+ProyDda!B$25*DdaAñoBase!$H365+ProyDda!B$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F365+ProyDda!C$24*DdaAñoBase!$G365+ProyDda!C$25*DdaAñoBase!$H365+ProyDda!C$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F365+ProyDda!D$24*DdaAñoBase!$G365+ProyDda!D$25*DdaAñoBase!$H365+ProyDda!D$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F365+ProyDda!E$24*DdaAñoBase!$G365+ProyDda!E$25*DdaAñoBase!$H365+ProyDda!E$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F365+ProyDda!F$24*DdaAñoBase!$G365+ProyDda!F$25*DdaAñoBase!$H365+ProyDda!F$26*DdaAñoBase!$I365)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F365+ProyDda!G$24*DdaAñoBase!$G365+ProyDda!G$25*DdaAñoBase!$H365+ProyDda!G$26*DdaAñoBase!$I365)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I365*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I365*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F366+ProyDda!B$24*DdaAñoBase!$G366+ProyDda!B$25*DdaAñoBase!$H366+ProyDda!B$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F366+ProyDda!C$24*DdaAñoBase!$G366+ProyDda!C$25*DdaAñoBase!$H366+ProyDda!C$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F366+ProyDda!D$24*DdaAñoBase!$G366+ProyDda!D$25*DdaAñoBase!$H366+ProyDda!D$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F366+ProyDda!E$24*DdaAñoBase!$G366+ProyDda!E$25*DdaAñoBase!$H366+ProyDda!E$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F366+ProyDda!F$24*DdaAñoBase!$G366+ProyDda!F$25*DdaAñoBase!$H366+ProyDda!F$26*DdaAñoBase!$I366)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F366+ProyDda!G$24*DdaAñoBase!$G366+ProyDda!G$25*DdaAñoBase!$H366+ProyDda!G$26*DdaAñoBase!$I366)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I366*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I366*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A367","v":"X3D_5 Regular"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F367+ProyDda!B$24*DdaAñoBase!$G367+ProyDda!B$25*DdaAñoBase!$H367+ProyDda!B$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F367+ProyDda!C$24*DdaAñoBase!$G367+ProyDda!C$25*DdaAñoBase!$H367+ProyDda!C$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F367+ProyDda!D$24*DdaAñoBase!$G367+ProyDda!D$25*DdaAñoBase!$H367+ProyDda!D$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F367+ProyDda!E$24*DdaAñoBase!$G367+ProyDda!E$25*DdaAñoBase!$H367+ProyDda!E$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F367+ProyDda!F$24*DdaAñoBase!$G367+ProyDda!F$25*DdaAñoBase!$H367+ProyDda!F$26*DdaAñoBase!$I367)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F367+ProyDda!G$24*DdaAñoBase!$G367+ProyDda!G$25*DdaAñoBase!$H367+ProyDda!G$26*DdaAñoBase!$I367)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I367*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I367*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A368","v":"X3D_5 Agro"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F368+ProyDda!B$24*DdaAñoBase!$G368+ProyDda!B$25*DdaAñoBase!$H368+ProyDda!B$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F368+ProyDda!C$24*DdaAñoBase!$G368+ProyDda!C$25*DdaAñoBase!$H368+ProyDda!C$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F368+ProyDda!D$24*DdaAñoBase!$G368+ProyDda!D$25*DdaAñoBase!$H368+ProyDda!D$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F368+ProyDda!E$24*DdaAñoBase!$G368+ProyDda!E$25*DdaAñoBase!$H368+ProyDda!E$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F368+ProyDda!F$24*DdaAñoBase!$G368+ProyDda!F$25*DdaAñoBase!$H368+ProyDda!F$26*DdaAñoBase!$I368)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F368+ProyDda!G$24*DdaAñoBase!$G368+ProyDda!G$25*DdaAñoBase!$H368+ProyDda!G$26*DdaAñoBase!$I368)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I368*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I368*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A369","v":"X3D_5 Jub. 1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F369+ProyDda!B$24*DdaAñoBase!$G369+ProyDda!B$25*DdaAñoBase!$H369+ProyDda!B$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F369+ProyDda!C$24*DdaAñoBase!$G369+ProyDda!C$25*DdaAñoBase!$H369+ProyDda!C$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F369+ProyDda!D$24*DdaAñoBase!$G369+ProyDda!D$25*DdaAñoBase!$H369+ProyDda!D$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F369+ProyDda!E$24*DdaAñoBase!$G369+ProyDda!E$25*DdaAñoBase!$H369+ProyDda!E$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F369+ProyDda!F$24*DdaAñoBase!$G369+ProyDda!F$25*DdaAñoBase!$H369+ProyDda!F$26*DdaAñoBase!$I369)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F369+ProyDda!G$24*DdaAñoBase!$G369+ProyDda!G$25*DdaAñoBase!$H369+ProyDda!G$26*DdaAñoBase!$I369)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I369*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I369*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A370","v":"X3D_5 Jub. 2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F370+ProyDda!B$24*DdaAñoBase!$G370+ProyDda!B$25*DdaAñoBase!$H370+ProyDda!B$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F370+ProyDda!C$24*DdaAñoBase!$G370+ProyDda!C$25*DdaAñoBase!$H370+ProyDda!C$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F370+ProyDda!D$24*DdaAñoBase!$G370+ProyDda!D$25*DdaAñoBase!$H370+ProyDda!D$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F370+ProyDda!E$24*DdaAñoBase!$G370+ProyDda!E$25*DdaAñoBase!$H370+ProyDda!E$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F370+ProyDda!F$24*DdaAñoBase!$G370+ProyDda!F$25*DdaAñoBase!$H370+ProyDda!F$26*DdaAñoBase!$I370)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F370+ProyDda!G$24*DdaAñoBase!$G370+ProyDda!G$25*DdaAñoBase!$H370+ProyDda!G$26*DdaAñoBase!$I370)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I370*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I370*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A371","v":"X3D_5 Político"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F371+ProyDda!B$24*DdaAñoBase!$G371+ProyDda!B$25*DdaAñoBase!$H371+ProyDda!B$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F371+ProyDda!C$24*DdaAñoBase!$G371+ProyDda!C$25*DdaAñoBase!$H371+ProyDda!C$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F371+ProyDda!D$24*DdaAñoBase!$G371+ProyDda!D$25*DdaAñoBase!$H371+ProyDda!D$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F371+ProyDda!E$24*DdaAñoBase!$G371+ProyDda!E$25*DdaAñoBase!$H371+ProyDda!E$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F371+ProyDda!F$24*DdaAñoBase!$G371+ProyDda!F$25*DdaAñoBase!$H371+ProyDda!F$26*DdaAñoBase!$I371)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F371+ProyDda!G$24*DdaAñoBase!$G371+ProyDda!G$25*DdaAñoBase!$H371+ProyDda!G$26*DdaAñoBase!$I371)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I371*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I371*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A372","v":"X3D_5 x1"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F372+ProyDda!B$24*DdaAñoBase!$G372+ProyDda!B$25*DdaAñoBase!$H372+ProyDda!B$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F372+ProyDda!C$24*DdaAñoBase!$G372+ProyDda!C$25*DdaAñoBase!$H372+ProyDda!C$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F372+ProyDda!D$24*DdaAñoBase!$G372+ProyDda!D$25*DdaAñoBase!$H372+ProyDda!D$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F372+ProyDda!E$24*DdaAñoBase!$G372+ProyDda!E$25*DdaAñoBase!$H372+ProyDda!E$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F372+ProyDda!F$24*DdaAñoBase!$G372+ProyDda!F$25*DdaAñoBase!$H372+ProyDda!F$26*DdaAñoBase!$I372)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F372+ProyDda!G$24*DdaAñoBase!$G372+ProyDda!G$25*DdaAñoBase!$H372+ProyDda!G$26*DdaAñoBase!$I372)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I372*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I372*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A373","v":"X3D_5 x2"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F373+ProyDda!B$24*DdaAñoBase!$G373+ProyDda!B$25*DdaAñoBase!$H373+ProyDda!B$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F373+ProyDda!C$24*DdaAñoBase!$G373+ProyDda!C$25*DdaAñoBase!$H373+ProyDda!C$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F373+ProyDda!D$24*DdaAñoBase!$G373+ProyDda!D$25*DdaAñoBase!$H373+ProyDda!D$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F373+ProyDda!E$24*DdaAñoBase!$G373+ProyDda!E$25*DdaAñoBase!$H373+ProyDda!E$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F373+ProyDda!F$24*DdaAñoBase!$G373+ProyDda!F$25*DdaAñoBase!$H373+ProyDda!F$26*DdaAñoBase!$I373)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F373+ProyDda!G$24*DdaAñoBase!$G373+ProyDda!G$25*DdaAñoBase!$H373+ProyDda!G$26*DdaAñoBase!$I373)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I373*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I373*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A374","v":"X3D_5 Discap."},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F374+ProyDda!B$24*DdaAñoBase!$G374+ProyDda!B$25*DdaAñoBase!$H374+ProyDda!B$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F374+ProyDda!C$24*DdaAñoBase!$G374+ProyDda!C$25*DdaAñoBase!$H374+ProyDda!C$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F374+ProyDda!D$24*DdaAñoBase!$G374+ProyDda!D$25*DdaAñoBase!$H374+ProyDda!D$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F374+ProyDda!E$24*DdaAñoBase!$G374+ProyDda!E$25*DdaAñoBase!$H374+ProyDda!E$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F374+ProyDda!F$24*DdaAñoBase!$G374+ProyDda!F$25*DdaAñoBase!$H374+ProyDda!F$26*DdaAñoBase!$I374)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F374+ProyDda!G$24*DdaAñoBase!$G374+ProyDda!G$25*DdaAñoBase!$H374+ProyDda!G$26*DdaAñoBase!$I374)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I374*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I374*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F375+ProyDda!B$24*DdaAñoBase!$G375+ProyDda!B$25*DdaAñoBase!$H375+ProyDda!B$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F375+ProyDda!C$24*DdaAñoBase!$G375+ProyDda!C$25*DdaAñoBase!$H375+ProyDda!C$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F375+ProyDda!D$24*DdaAñoBase!$G375+ProyDda!D$25*DdaAñoBase!$H375+ProyDda!D$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F375+ProyDda!E$24*DdaAñoBase!$G375+ProyDda!E$25*DdaAñoBase!$H375+ProyDda!E$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F375+ProyDda!F$24*DdaAñoBase!$G375+ProyDda!F$25*DdaAñoBase!$H375+ProyDda!F$26*DdaAñoBase!$I375)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F375+ProyDda!G$24*DdaAñoBase!$G375+ProyDda!G$25*DdaAñoBase!$H375+ProyDda!G$26*DdaAñoBase!$I375)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I375*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I375*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},null,null,null,null,{"$f":"+(ProyDda!B$23*DdaAñoBase!$F376+ProyDda!B$24*DdaAñoBase!$G376+ProyDda!B$25*DdaAñoBase!$H376+ProyDda!B$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBase!$F376+ProyDda!C$24*DdaAñoBase!$G376+ProyDda!C$25*DdaAñoBase!$H376+ProyDda!C$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBase!$F376+ProyDda!D$24*DdaAñoBase!$G376+ProyDda!D$25*DdaAñoBase!$H376+ProyDda!D$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBase!$F376+ProyDda!E$24*DdaAñoBase!$G376+ProyDda!E$25*DdaAñoBase!$H376+ProyDda!E$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBase!$F376+ProyDda!F$24*DdaAñoBase!$G376+ProyDda!F$25*DdaAñoBase!$H376+ProyDda!F$26*DdaAñoBase!$I376)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBase!$F376+ProyDda!G$24*DdaAñoBase!$G376+ProyDda!G$25*DdaAñoBase!$H376+ProyDda!G$26*DdaAñoBase!$I376)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBase!$I376*ProyDda!C$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!D$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!E$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!F$26","v":0},{"$f":"+DdaAñoBase!$I376*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$69:$I$69)","v":0}]

{"sheet":"Clientes","index":10,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,7,7,11],[7,13,7,17],[7,19,7,23],[7,26,7,29]]}
["Clientes"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"+H10-SUM(ProyDda!J23:J26)","v":0},{"$f":"+I10-SUM(ProyDda!K23:K26)","v":0},{"$f":"+J10-SUM(ProyDda!L23:L26)","v":0},{"$f":"+K10-SUM(ProyDda!M23:M26)","v":0},{"$f":"+L10-SUM(ProyDda!N23:N26)","v":0}]
[null,null,null,null,null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,null,"Conexiones Nuevas"]
["Categorías",null,null,null,null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+H9","v":2026},{"$f":"+I9","v":"2026/2027"},{"$f":"+J9","v":"2027/2028"},{"$f":"+K9","v":"2028/2029"},{"$f":"+L9","v":"2029/2030"},null,{"$f":"+N9","v":2026},{"$f":"+O9","v":"2026/2027"},{"$f":"+P9","v":"2027/2028"},{"$f":"+Q9","v":"2028/2029"},{"$f":"+R9","v":"2029/2030"},"VP",null,{"$f":"+U9","v":"2026/2027"},{"$f":"+V9","v":"2027/2028"},{"$f":"+W9","v":"2028/2029"},{"$f":"+X9","v":"2029/2030"}]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"},null,null,null,null,null,null,{"$f":"+SUM(H11,H15,H16,H20,H76,H80,H136,H192,H196,H209,H265,H268,H324)","v":192842.48060934557},{"$f":"+SUM(I11,I15,I16,I20,I76,I80,I136,I192,I196,I209,I265,I268,I324)","v":196099.84583223646},{"$f":"+SUM(J11,J15,J16,J20,J76,J80,J136,J192,J196,J209,J265,J268,J324)","v":202724.61871432964},{"$f":"+SUM(K11,K15,K16,K20,K76,K80,K136,K192,K196,K209,K265,K268,K324)","v":209573.19399439555},{"$f":"+SUM(L11,L15,L16,L20,L76,L80,L136,L192,L196,L209,L265,L268,L324)","v":216653.13231099927},null,{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":33.97444335206292},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":34.13128953931222},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":34.447966513606282},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":34.770645438411123},{"$f":"+SUM(R11,R15,R16,R20,R76,R80,R136,R192,R196,R209,R265,R268,R324)","v":35.099391309009235},null,{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":192808.50616599349},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":196065.71454269713},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":202690.17074781601},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":209538.42334895712},{"$f":"+SUM(X11,X15,X16,X20,X76,X80,X136,X192,X196,X209,X265,X268,X324)","v":216618.03291969022},{"$f":"+SUMPRODUCT(U10:X10,PremisaCosto!$F$69:$I$69)","v":675029.2444285755},null,{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":6408.2840509998396},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":6624.7728820931898},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":6848.5752800659147},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":7079.9383166036941}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O8+ProyDda!I$24*DdaAñoBase!$P8+ProyDda!I$25*DdaAñoBase!$Q8+ProyDda!I$26*DdaAñoBase!$R8)","v":2.0117454042448348},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O8+ProyDda!J$24*DdaAñoBase!$P8+ProyDda!J$25*DdaAñoBase!$Q8+ProyDda!J$26*DdaAñoBase!$R8)","v":2.05695428311149},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O8+ProyDda!K$24*DdaAñoBase!$P8+ProyDda!K$25*DdaAñoBase!$Q8+ProyDda!K$26*DdaAñoBase!$R8)","v":2.0801560065583491},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O8+ProyDda!L$24*DdaAñoBase!$P8+ProyDda!L$25*DdaAñoBase!$Q8+ProyDda!L$26*DdaAñoBase!$R8)","v":2.1271494171158851},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O8+ProyDda!M$24*DdaAñoBase!$P8+ProyDda!M$25*DdaAñoBase!$Q8+ProyDda!M$26*DdaAñoBase!$R8)","v":2.17531299390743},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O8+ProyDda!N$24*DdaAñoBase!$P8+ProyDda!N$25*DdaAñoBase!$Q8+ProyDda!N$26*DdaAñoBase!$R8)","v":2.22462882959399},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R8","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R8","v":0},null,{"$f":"+H11-N11","v":2.05695428311149},{"$f":"+I11-O11","v":2.0801560065583491},2.1271494171158851,2.17531299390743,2.22462882959399,{"$f":"+SUMPRODUCT(U11:X11,PremisaCosto!$F$69:$I$69)","v":7.0530858912601353},null,{"$f":"+MAX(I11-AVERAGE(H11,G11),0)","v":4.5806162880186463E-2},{"$f":"+MAX(J11-I11,0)","v":4.6993410557536031E-2},4.8163576791544926E-2,4.931583568655995E-2]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O9+ProyDda!I$24*DdaAñoBase!$P9+ProyDda!I$25*DdaAñoBase!$Q9+ProyDda!I$26*DdaAñoBase!$R9)","v":2.0117454042448348},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O9+ProyDda!J$24*DdaAñoBase!$P9+ProyDda!J$25*DdaAñoBase!$Q9+ProyDda!J$26*DdaAñoBase!$R9)","v":2.05695428311149},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O9+ProyDda!K$24*DdaAñoBase!$P9+ProyDda!K$25*DdaAñoBase!$Q9+ProyDda!K$26*DdaAñoBase!$R9)","v":2.0801560065583491},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O9+ProyDda!L$24*DdaAñoBase!$P9+ProyDda!L$25*DdaAñoBase!$Q9+ProyDda!L$26*DdaAñoBase!$R9)","v":2.1271494171158851},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O9+ProyDda!M$24*DdaAñoBase!$P9+ProyDda!M$25*DdaAñoBase!$Q9+ProyDda!M$26*DdaAñoBase!$R9)","v":2.17531299390743},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O9+ProyDda!N$24*DdaAñoBase!$P9+ProyDda!N$25*DdaAñoBase!$Q9+ProyDda!N$26*DdaAñoBase!$R9)","v":2.22462882959399},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R9","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R9","v":0},null,{"$f":"+H12-N12","v":2.05695428311149},2.0801560065583491,2.1271494171158851,2.17531299390743,2.22462882959399,{"$f":"+SUMPRODUCT(U12:X12,PremisaCosto!$F$69:$I$69)","v":7.0530858912601353},null,{"$f":"+MAX(I12-AVERAGE(H12,G12),0)","v":4.5806162880186463E-2},4.6993410557536031E-2,4.8163576791544926E-2,4.931583568655995E-2]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O10+ProyDda!I$24*DdaAñoBase!$P10+ProyDda!I$25*DdaAñoBase!$Q10+ProyDda!I$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O10+ProyDda!J$24*DdaAñoBase!$P10+ProyDda!J$25*DdaAñoBase!$Q10+ProyDda!J$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O10+ProyDda!K$24*DdaAñoBase!$P10+ProyDda!K$25*DdaAñoBase!$Q10+ProyDda!K$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O10+ProyDda!L$24*DdaAñoBase!$P10+ProyDda!L$25*DdaAñoBase!$Q10+ProyDda!L$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O10+ProyDda!M$24*DdaAñoBase!$P10+ProyDda!M$25*DdaAñoBase!$Q10+ProyDda!M$26*DdaAñoBase!$R10)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O10+ProyDda!N$24*DdaAñoBase!$P10+ProyDda!N$25*DdaAñoBase!$Q10+ProyDda!N$26*DdaAñoBase!$R10)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R10","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R10","v":0},null,{"$f":"+H13-N13","v":0},{"$f":"+I13-O13","v":0},{"$f":"+J13-P13","v":0},{"$f":"+K13-Q13","v":0},{"$f":"+L13-R13","v":0},{"$f":"+SUMPRODUCT(U13:X13,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I13-AVERAGE(H13,G13),0)","v":0},{"$f":"+MAX(J13-I13,0)","v":0},{"$f":"+MAX(K13-J13,0)","v":0},{"$f":"+MAX(L13-K13,0)","v":0}]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O11+ProyDda!I$24*DdaAñoBase!$P11+ProyDda!I$25*DdaAñoBase!$Q11+ProyDda!I$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O11+ProyDda!J$24*DdaAñoBase!$P11+ProyDda!J$25*DdaAñoBase!$Q11+ProyDda!J$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O11+ProyDda!K$24*DdaAñoBase!$P11+ProyDda!K$25*DdaAñoBase!$Q11+ProyDda!K$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O11+ProyDda!L$24*DdaAñoBase!$P11+ProyDda!L$25*DdaAñoBase!$Q11+ProyDda!L$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O11+ProyDda!M$24*DdaAñoBase!$P11+ProyDda!M$25*DdaAñoBase!$Q11+ProyDda!M$26*DdaAñoBase!$R11)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O11+ProyDda!N$24*DdaAñoBase!$P11+ProyDda!N$25*DdaAñoBase!$Q11+ProyDda!N$26*DdaAñoBase!$R11)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R11","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R11","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U14:X14,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O12+ProyDda!I$24*DdaAñoBase!$P12+ProyDda!I$25*DdaAñoBase!$Q12+ProyDda!I$26*DdaAñoBase!$R12)","v":1.0058727021224175E-4},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O12+ProyDda!J$24*DdaAñoBase!$P12+ProyDda!J$25*DdaAñoBase!$Q12+ProyDda!J$26*DdaAñoBase!$R12)","v":1.0284771415557449E-4},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O12+ProyDda!K$24*DdaAñoBase!$P12+ProyDda!K$25*DdaAñoBase!$Q12+ProyDda!K$26*DdaAñoBase!$R12)","v":1.0400780032791746E-4},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O12+ProyDda!L$24*DdaAñoBase!$P12+ProyDda!L$25*DdaAñoBase!$Q12+ProyDda!L$26*DdaAñoBase!$R12)","v":1.0635747085579425E-4},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O12+ProyDda!M$24*DdaAñoBase!$P12+ProyDda!M$25*DdaAñoBase!$Q12+ProyDda!M$26*DdaAñoBase!$R12)","v":1.0876564969537151E-4},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O12+ProyDda!N$24*DdaAñoBase!$P12+ProyDda!N$25*DdaAñoBase!$Q12+ProyDda!N$26*DdaAñoBase!$R12)","v":1.1123144147969951E-4},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R12","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R12","v":0},null,1.0284771415557449E-4,1.0400780032791746E-4,1.0635747085579425E-4,1.0876564969537151E-4,1.1123144147969951E-4,{"$f":"+SUMPRODUCT(U15:X15,PremisaCosto!$F$69:$I$69)","v":3.5265429456300684E-4},null,2.2903081440093392E-6,2.3496705278767944E-6,2.4081788395772564E-6,2.4657917843280008E-6]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O13+ProyDda!I$24*DdaAñoBase!$P13+ProyDda!I$25*DdaAñoBase!$Q13+ProyDda!I$26*DdaAñoBase!$R13)","v":14.082217829713844},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O13+ProyDda!J$24*DdaAñoBase!$P13+ProyDda!J$25*DdaAñoBase!$Q13+ProyDda!J$26*DdaAñoBase!$R13)","v":14.398679981780427},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O13+ProyDda!K$24*DdaAñoBase!$P13+ProyDda!K$25*DdaAñoBase!$Q13+ProyDda!K$26*DdaAñoBase!$R13)","v":14.561092045908444},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O13+ProyDda!L$24*DdaAñoBase!$P13+ProyDda!L$25*DdaAñoBase!$Q13+ProyDda!L$26*DdaAñoBase!$R13)","v":14.890045919811195},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O13+ProyDda!M$24*DdaAñoBase!$P13+ProyDda!M$25*DdaAñoBase!$Q13+ProyDda!M$26*DdaAñoBase!$R13)","v":15.227190957352011},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O13+ProyDda!N$24*DdaAñoBase!$P13+ProyDda!N$25*DdaAñoBase!$Q13+ProyDda!N$26*DdaAñoBase!$R13)","v":15.572401807157929},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R13","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R13","v":0},null,14.398679981780427,14.561092045908444,14.890045919811195,15.227190957352011,15.572401807157929,{"$f":"+SUMPRODUCT(U16:X16,PremisaCosto!$F$69:$I$69)","v":49.371601238820951},null,0.32064314016130702,0.32895387390275133,0.33714503754081626,0.34521084980591787]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O14+ProyDda!I$24*DdaAñoBase!$P14+ProyDda!I$25*DdaAñoBase!$Q14+ProyDda!I$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O14+ProyDda!J$24*DdaAñoBase!$P14+ProyDda!J$25*DdaAñoBase!$Q14+ProyDda!J$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O14+ProyDda!K$24*DdaAñoBase!$P14+ProyDda!K$25*DdaAñoBase!$Q14+ProyDda!K$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O14+ProyDda!L$24*DdaAñoBase!$P14+ProyDda!L$25*DdaAñoBase!$Q14+ProyDda!L$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O14+ProyDda!M$24*DdaAñoBase!$P14+ProyDda!M$25*DdaAñoBase!$Q14+ProyDda!M$26*DdaAñoBase!$R14)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O14+ProyDda!N$24*DdaAñoBase!$P14+ProyDda!N$25*DdaAñoBase!$Q14+ProyDda!N$26*DdaAñoBase!$R14)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R14","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R14","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U17:X17,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O15+ProyDda!I$24*DdaAñoBase!$P15+ProyDda!I$25*DdaAñoBase!$Q15+ProyDda!I$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O15+ProyDda!J$24*DdaAñoBase!$P15+ProyDda!J$25*DdaAñoBase!$Q15+ProyDda!J$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O15+ProyDda!K$24*DdaAñoBase!$P15+ProyDda!K$25*DdaAñoBase!$Q15+ProyDda!K$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O15+ProyDda!L$24*DdaAñoBase!$P15+ProyDda!L$25*DdaAñoBase!$Q15+ProyDda!L$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O15+ProyDda!M$24*DdaAñoBase!$P15+ProyDda!M$25*DdaAñoBase!$Q15+ProyDda!M$26*DdaAñoBase!$R15)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O15+ProyDda!N$24*DdaAñoBase!$P15+ProyDda!N$25*DdaAñoBase!$Q15+ProyDda!N$26*DdaAñoBase!$R15)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R15","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R15","v":0},null,{"$f":"+H18-N18","v":0},{"$f":"+I18-O18","v":0},{"$f":"+J18-P18","v":0},{"$f":"+K18-Q18","v":0},{"$f":"+L18-R18","v":0},{"$f":"+SUMPRODUCT(U18:X18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I18-AVERAGE(H18,G18),0)","v":0},{"$f":"+MAX(J18-I18,0)","v":0},{"$f":"+MAX(K18-J18,0)","v":0},{"$f":"+MAX(L18-K18,0)","v":0}]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O16+ProyDda!I$24*DdaAñoBase!$P16+ProyDda!I$25*DdaAñoBase!$Q16+ProyDda!I$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O16+ProyDda!J$24*DdaAñoBase!$P16+ProyDda!J$25*DdaAñoBase!$Q16+ProyDda!J$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O16+ProyDda!K$24*DdaAñoBase!$P16+ProyDda!K$25*DdaAñoBase!$Q16+ProyDda!K$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O16+ProyDda!L$24*DdaAñoBase!$P16+ProyDda!L$25*DdaAñoBase!$Q16+ProyDda!L$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O16+ProyDda!M$24*DdaAñoBase!$P16+ProyDda!M$25*DdaAñoBase!$Q16+ProyDda!M$26*DdaAñoBase!$R16)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O16+ProyDda!N$24*DdaAñoBase!$P16+ProyDda!N$25*DdaAñoBase!$Q16+ProyDda!N$26*DdaAñoBase!$R16)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R16","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R16","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U19:X19,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O17+ProyDda!I$24*DdaAñoBase!$P17+ProyDda!I$25*DdaAñoBase!$Q17+ProyDda!I$26*DdaAñoBase!$R17)","v":264.02297924686121},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O17+ProyDda!J$24*DdaAñoBase!$P17+ProyDda!J$25*DdaAñoBase!$Q17+ProyDda!J$26*DdaAñoBase!$R17)","v":270.10602974038909},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O17+ProyDda!K$24*DdaAñoBase!$P17+ProyDda!K$25*DdaAñoBase!$Q17+ProyDda!K$26*DdaAñoBase!$R17)","v":273.22956833941112},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O17+ProyDda!L$24*DdaAñoBase!$P17+ProyDda!L$25*DdaAñoBase!$Q17+ProyDda!L$26*DdaAñoBase!$R17)","v":279.5580016127663},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O17+ProyDda!M$24*DdaAñoBase!$P17+ProyDda!M$25*DdaAñoBase!$Q17+ProyDda!M$26*DdaAñoBase!$R17)","v":286.04819412133128},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O17+ProyDda!N$24*DdaAñoBase!$P17+ProyDda!N$25*DdaAñoBase!$Q17+ProyDda!N$26*DdaAñoBase!$R17)","v":292.69845025575825},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R17","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R17","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R17","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R17","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R17","v":0},null,270.10602974038909,273.22956833941112,279.5580016127663,286.04819412133128,292.69845025575825,{"$f":"+SUMPRODUCT(U20:X20,PremisaCosto!$F$69:$I$69)","v":927.15329948301655},null,6.1650638457859941,6.3284332733551878,6.4901925085649737,6.6502561344269679]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O18+ProyDda!I$24*DdaAñoBase!$P18+ProyDda!I$25*DdaAñoBase!$Q18+ProyDda!I$26*DdaAñoBase!$R18)","v":264.02297924686121},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O18+ProyDda!J$24*DdaAñoBase!$P18+ProyDda!J$25*DdaAñoBase!$Q18+ProyDda!J$26*DdaAñoBase!$R18)","v":270.10602974038909},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O18+ProyDda!K$24*DdaAñoBase!$P18+ProyDda!K$25*DdaAñoBase!$Q18+ProyDda!K$26*DdaAñoBase!$R18)","v":273.22956833941112},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O18+ProyDda!L$24*DdaAñoBase!$P18+ProyDda!L$25*DdaAñoBase!$Q18+ProyDda!L$26*DdaAñoBase!$R18)","v":279.5580016127663},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O18+ProyDda!M$24*DdaAñoBase!$P18+ProyDda!M$25*DdaAñoBase!$Q18+ProyDda!M$26*DdaAñoBase!$R18)","v":286.04819412133128},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O18+ProyDda!N$24*DdaAñoBase!$P18+ProyDda!N$25*DdaAñoBase!$Q18+ProyDda!N$26*DdaAñoBase!$R18)","v":292.69845025575825},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R18","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R18","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R18","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R18","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R18","v":0},null,270.10602974038909,273.22956833941112,279.5580016127663,286.04819412133128,292.69845025575825,{"$f":"+SUMPRODUCT(U21:X21,PremisaCosto!$F$69:$I$69)","v":927.15329948301655},null,6.1650638457859941,6.3284332733551878,6.4901925085649737,6.6502561344269679]
[{"$f":"+DdaAñoBase!A19","v":"MTD_1 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O19+ProyDda!I$24*DdaAñoBase!$P19+ProyDda!I$25*DdaAñoBase!$Q19+ProyDda!I$26*DdaAñoBase!$R19)","v":255.9775698884965},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O19+ProyDda!J$24*DdaAñoBase!$P19+ProyDda!J$25*DdaAñoBase!$Q19+ProyDda!J$26*DdaAñoBase!$R19)","v":261.86716077002717},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O19+ProyDda!K$24*DdaAñoBase!$P19+ProyDda!K$25*DdaAñoBase!$Q19+ProyDda!K$26*DdaAñoBase!$R19)","v":264.89127452625144},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O19+ProyDda!L$24*DdaAñoBase!$P19+ProyDda!L$25*DdaAñoBase!$Q19+ProyDda!L$26*DdaAñoBase!$R19)","v":271.01816670912194},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O19+ProyDda!M$24*DdaAñoBase!$P19+ProyDda!M$25*DdaAñoBase!$Q19+ProyDda!M$26*DdaAñoBase!$R19)","v":277.3014466242102},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O19+ProyDda!N$24*DdaAñoBase!$P19+ProyDda!N$25*DdaAñoBase!$Q19+ProyDda!N$26*DdaAñoBase!$R19)","v":283.73943496232198},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R19","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R19","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R19","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R19","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R19","v":0},null,261.86716077002717,264.89127452625144,271.01816670912194,277.3014466242102,283.73943496232198,{"$f":"+SUMPRODUCT(U22:X22,PremisaCosto!$F$69:$I$69)","v":898.8196227133177},null,5.968909196989614,6.1268921828705061,6.2832799150882579,6.4379883381117793]
[{"$f":"+DdaAñoBase!A20","v":"MTD_1 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O20+ProyDda!I$24*DdaAñoBase!$P20+ProyDda!I$25*DdaAñoBase!$Q20+ProyDda!I$26*DdaAñoBase!$R20)","v":7.0411089148569221},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O20+ProyDda!J$24*DdaAñoBase!$P20+ProyDda!J$25*DdaAñoBase!$Q20+ProyDda!J$26*DdaAñoBase!$R20)","v":7.1993399908902136},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O20+ProyDda!K$24*DdaAñoBase!$P20+ProyDda!K$25*DdaAñoBase!$Q20+ProyDda!K$26*DdaAñoBase!$R20)","v":7.2805460229542218},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O20+ProyDda!L$24*DdaAñoBase!$P20+ProyDda!L$25*DdaAñoBase!$Q20+ProyDda!L$26*DdaAñoBase!$R20)","v":7.4450229599055975},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O20+ProyDda!M$24*DdaAñoBase!$P20+ProyDda!M$25*DdaAñoBase!$Q20+ProyDda!M$26*DdaAñoBase!$R20)","v":7.6135954786760056},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O20+ProyDda!N$24*DdaAñoBase!$P20+ProyDda!N$25*DdaAñoBase!$Q20+ProyDda!N$26*DdaAñoBase!$R20)","v":7.7862009035789645},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R20","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R20","v":0},null,7.1993399908902136,7.2805460229542218,7.4450229599055975,7.6135954786760056,7.7862009035789645,{"$f":"+SUMPRODUCT(U23:X23,PremisaCosto!$F$69:$I$69)","v":24.685800619410475},null,0.16032157008065351,0.16447693695137566,0.16857251877040813,0.17260542490295894]
[{"$f":"+DdaAñoBase!A21","v":"MTD_1 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O21+ProyDda!I$24*DdaAñoBase!$P21+ProyDda!I$25*DdaAñoBase!$Q21+ProyDda!I$26*DdaAñoBase!$R21)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O21+ProyDda!J$24*DdaAñoBase!$P21+ProyDda!J$25*DdaAñoBase!$Q21+ProyDda!J$26*DdaAñoBase!$R21)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O21+ProyDda!K$24*DdaAñoBase!$P21+ProyDda!K$25*DdaAñoBase!$Q21+ProyDda!K$26*DdaAñoBase!$R21)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O21+ProyDda!L$24*DdaAñoBase!$P21+ProyDda!L$25*DdaAñoBase!$Q21+ProyDda!L$26*DdaAñoBase!$R21)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O21+ProyDda!M$24*DdaAñoBase!$P21+ProyDda!M$25*DdaAñoBase!$Q21+ProyDda!M$26*DdaAñoBase!$R21)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O21+ProyDda!N$24*DdaAñoBase!$P21+ProyDda!N$25*DdaAñoBase!$Q21+ProyDda!N$26*DdaAñoBase!$R21)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R21","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R21","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U24:X24,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A22","v":"MTD_1 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O22+ProyDda!I$24*DdaAñoBase!$P22+ProyDda!I$25*DdaAñoBase!$Q22+ProyDda!I$26*DdaAñoBase!$R22)","v":1.0043004435077676},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O22+ProyDda!J$24*DdaAñoBase!$P22+ProyDda!J$25*DdaAñoBase!$Q22+ProyDda!J$26*DdaAñoBase!$R22)","v":1.0395289794717535},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O22+ProyDda!K$24*DdaAñoBase!$P22+ProyDda!K$25*DdaAñoBase!$Q22+ProyDda!K$26*DdaAñoBase!$R22)","v":1.0577477902054664},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O22+ProyDda!L$24*DdaAñoBase!$P22+ProyDda!L$25*DdaAñoBase!$Q22+ProyDda!L$26*DdaAñoBase!$R22)","v":1.0948119437387653},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O22+ProyDda!M$24*DdaAñoBase!$P22+ProyDda!M$25*DdaAñoBase!$Q22+ProyDda!M$26*DdaAñoBase!$R22)","v":1.1331520184450736},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O22+ProyDda!N$24*DdaAñoBase!$P22+ProyDda!N$25*DdaAñoBase!$Q22+ProyDda!N$26*DdaAñoBase!$R22)","v":1.1728143898573096},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R22","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R22","v":0},null,1.0395289794717535,1.0577477902054664,1.0948119437387653,1.1331520184450736,1.1728143898573096,{"$f":"+SUMPRODUCT(U25:X25,PremisaCosto!$F$69:$I$69)","v":3.6478761502884067},null,3.5833078715705735E-2,3.7064153533298949E-2,3.8340074706308291E-2,3.9662371412235942E-2]
[{"$f":"+DdaAñoBase!A23","v":"MTD_1 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O23+ProyDda!I$24*DdaAñoBase!$P23+ProyDda!I$25*DdaAñoBase!$Q23+ProyDda!I$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O23+ProyDda!J$24*DdaAñoBase!$P23+ProyDda!J$25*DdaAñoBase!$Q23+ProyDda!J$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O23+ProyDda!K$24*DdaAñoBase!$P23+ProyDda!K$25*DdaAñoBase!$Q23+ProyDda!K$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O23+ProyDda!L$24*DdaAñoBase!$P23+ProyDda!L$25*DdaAñoBase!$Q23+ProyDda!L$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O23+ProyDda!M$24*DdaAñoBase!$P23+ProyDda!M$25*DdaAñoBase!$Q23+ProyDda!M$26*DdaAñoBase!$R23)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O23+ProyDda!N$24*DdaAñoBase!$P23+ProyDda!N$25*DdaAñoBase!$Q23+ProyDda!N$26*DdaAñoBase!$R23)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R23","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R23","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U26:X26,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A24","v":"MTD_1 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O24+ProyDda!I$24*DdaAñoBase!$P24+ProyDda!I$25*DdaAñoBase!$Q24+ProyDda!I$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O24+ProyDda!J$24*DdaAñoBase!$P24+ProyDda!J$25*DdaAñoBase!$Q24+ProyDda!J$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O24+ProyDda!K$24*DdaAñoBase!$P24+ProyDda!K$25*DdaAñoBase!$Q24+ProyDda!K$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O24+ProyDda!L$24*DdaAñoBase!$P24+ProyDda!L$25*DdaAñoBase!$Q24+ProyDda!L$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O24+ProyDda!M$24*DdaAñoBase!$P24+ProyDda!M$25*DdaAñoBase!$Q24+ProyDda!M$26*DdaAñoBase!$R24)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O24+ProyDda!N$24*DdaAñoBase!$P24+ProyDda!N$25*DdaAñoBase!$Q24+ProyDda!N$26*DdaAñoBase!$R24)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R24","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R24","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U27:X27,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A25","v":"MTD_1 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O25+ProyDda!I$24*DdaAñoBase!$P25+ProyDda!I$25*DdaAñoBase!$Q25+ProyDda!I$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O25+ProyDda!J$24*DdaAñoBase!$P25+ProyDda!J$25*DdaAñoBase!$Q25+ProyDda!J$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O25+ProyDda!K$24*DdaAñoBase!$P25+ProyDda!K$25*DdaAñoBase!$Q25+ProyDda!K$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O25+ProyDda!L$24*DdaAñoBase!$P25+ProyDda!L$25*DdaAñoBase!$Q25+ProyDda!L$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O25+ProyDda!M$24*DdaAñoBase!$P25+ProyDda!M$25*DdaAñoBase!$Q25+ProyDda!M$26*DdaAñoBase!$R25)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O25+ProyDda!N$24*DdaAñoBase!$P25+ProyDda!N$25*DdaAñoBase!$Q25+ProyDda!N$26*DdaAñoBase!$R25)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R25","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R25","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U28:X28,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A26","v":"MTD_1 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O26+ProyDda!I$24*DdaAñoBase!$P26+ProyDda!I$25*DdaAñoBase!$Q26+ProyDda!I$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O26+ProyDda!J$24*DdaAñoBase!$P26+ProyDda!J$25*DdaAñoBase!$Q26+ProyDda!J$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O26+ProyDda!K$24*DdaAñoBase!$P26+ProyDda!K$25*DdaAñoBase!$Q26+ProyDda!K$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O26+ProyDda!L$24*DdaAñoBase!$P26+ProyDda!L$25*DdaAñoBase!$Q26+ProyDda!L$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O26+ProyDda!M$24*DdaAñoBase!$P26+ProyDda!M$25*DdaAñoBase!$Q26+ProyDda!M$26*DdaAñoBase!$R26)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O26+ProyDda!N$24*DdaAñoBase!$P26+ProyDda!N$25*DdaAñoBase!$Q26+ProyDda!N$26*DdaAñoBase!$R26)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R26","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U29:X29,PremisaCosto!$F$69:$I$69)","v":0},null,0,{"$f":"+MAX(J29-I29,0)","v":0},0,0]
[{"$f":"+DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O27+ProyDda!I$24*DdaAñoBase!$P27+ProyDda!I$25*DdaAñoBase!$Q27+ProyDda!I$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O27+ProyDda!J$24*DdaAñoBase!$P27+ProyDda!J$25*DdaAñoBase!$Q27+ProyDda!J$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O27+ProyDda!K$24*DdaAñoBase!$P27+ProyDda!K$25*DdaAñoBase!$Q27+ProyDda!K$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O27+ProyDda!L$24*DdaAñoBase!$P27+ProyDda!L$25*DdaAñoBase!$Q27+ProyDda!L$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O27+ProyDda!M$24*DdaAñoBase!$P27+ProyDda!M$25*DdaAñoBase!$Q27+ProyDda!M$26*DdaAñoBase!$R27)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O27+ProyDda!N$24*DdaAñoBase!$P27+ProyDda!N$25*DdaAñoBase!$Q27+ProyDda!N$26*DdaAñoBase!$R27)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R27","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R27","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U30:X30,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O28+ProyDda!I$24*DdaAñoBase!$P28+ProyDda!I$25*DdaAñoBase!$Q28+ProyDda!I$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O28+ProyDda!J$24*DdaAñoBase!$P28+ProyDda!J$25*DdaAñoBase!$Q28+ProyDda!J$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O28+ProyDda!K$24*DdaAñoBase!$P28+ProyDda!K$25*DdaAñoBase!$Q28+ProyDda!K$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O28+ProyDda!L$24*DdaAñoBase!$P28+ProyDda!L$25*DdaAñoBase!$Q28+ProyDda!L$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O28+ProyDda!M$24*DdaAñoBase!$P28+ProyDda!M$25*DdaAñoBase!$Q28+ProyDda!M$26*DdaAñoBase!$R28)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O28+ProyDda!N$24*DdaAñoBase!$P28+ProyDda!N$25*DdaAñoBase!$Q28+ProyDda!N$26*DdaAñoBase!$R28)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R28","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R28","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U31:X31,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O29+ProyDda!I$24*DdaAñoBase!$P29+ProyDda!I$25*DdaAñoBase!$Q29+ProyDda!I$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O29+ProyDda!J$24*DdaAñoBase!$P29+ProyDda!J$25*DdaAñoBase!$Q29+ProyDda!J$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O29+ProyDda!K$24*DdaAñoBase!$P29+ProyDda!K$25*DdaAñoBase!$Q29+ProyDda!K$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O29+ProyDda!L$24*DdaAñoBase!$P29+ProyDda!L$25*DdaAñoBase!$Q29+ProyDda!L$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O29+ProyDda!M$24*DdaAñoBase!$P29+ProyDda!M$25*DdaAñoBase!$Q29+ProyDda!M$26*DdaAñoBase!$R29)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O29+ProyDda!N$24*DdaAñoBase!$P29+ProyDda!N$25*DdaAñoBase!$Q29+ProyDda!N$26*DdaAñoBase!$R29)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R29","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R29","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U32:X32,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A30","v":"MTD_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O30+ProyDda!I$24*DdaAñoBase!$P30+ProyDda!I$25*DdaAñoBase!$Q30+ProyDda!I$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O30+ProyDda!J$24*DdaAñoBase!$P30+ProyDda!J$25*DdaAñoBase!$Q30+ProyDda!J$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O30+ProyDda!K$24*DdaAñoBase!$P30+ProyDda!K$25*DdaAñoBase!$Q30+ProyDda!K$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O30+ProyDda!L$24*DdaAñoBase!$P30+ProyDda!L$25*DdaAñoBase!$Q30+ProyDda!L$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O30+ProyDda!M$24*DdaAñoBase!$P30+ProyDda!M$25*DdaAñoBase!$Q30+ProyDda!M$26*DdaAñoBase!$R30)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O30+ProyDda!N$24*DdaAñoBase!$P30+ProyDda!N$25*DdaAñoBase!$Q30+ProyDda!N$26*DdaAñoBase!$R30)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R30","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R30","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U33:X33,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A31","v":"MTD_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O31+ProyDda!I$24*DdaAñoBase!$P31+ProyDda!I$25*DdaAñoBase!$Q31+ProyDda!I$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O31+ProyDda!J$24*DdaAñoBase!$P31+ProyDda!J$25*DdaAñoBase!$Q31+ProyDda!J$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O31+ProyDda!K$24*DdaAñoBase!$P31+ProyDda!K$25*DdaAñoBase!$Q31+ProyDda!K$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O31+ProyDda!L$24*DdaAñoBase!$P31+ProyDda!L$25*DdaAñoBase!$Q31+ProyDda!L$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O31+ProyDda!M$24*DdaAñoBase!$P31+ProyDda!M$25*DdaAñoBase!$Q31+ProyDda!M$26*DdaAñoBase!$R31)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O31+ProyDda!N$24*DdaAñoBase!$P31+ProyDda!N$25*DdaAñoBase!$Q31+ProyDda!N$26*DdaAñoBase!$R31)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R31","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R31","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U34:X34,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A32","v":"MTD_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O32+ProyDda!I$24*DdaAñoBase!$P32+ProyDda!I$25*DdaAñoBase!$Q32+ProyDda!I$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O32+ProyDda!J$24*DdaAñoBase!$P32+ProyDda!J$25*DdaAñoBase!$Q32+ProyDda!J$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O32+ProyDda!K$24*DdaAñoBase!$P32+ProyDda!K$25*DdaAñoBase!$Q32+ProyDda!K$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O32+ProyDda!L$24*DdaAñoBase!$P32+ProyDda!L$25*DdaAñoBase!$Q32+ProyDda!L$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O32+ProyDda!M$24*DdaAñoBase!$P32+ProyDda!M$25*DdaAñoBase!$Q32+ProyDda!M$26*DdaAñoBase!$R32)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O32+ProyDda!N$24*DdaAñoBase!$P32+ProyDda!N$25*DdaAñoBase!$Q32+ProyDda!N$26*DdaAñoBase!$R32)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R32","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R32","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U35:X35,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A33","v":"MTD_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O33+ProyDda!I$24*DdaAñoBase!$P33+ProyDda!I$25*DdaAñoBase!$Q33+ProyDda!I$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O33+ProyDda!J$24*DdaAñoBase!$P33+ProyDda!J$25*DdaAñoBase!$Q33+ProyDda!J$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O33+ProyDda!K$24*DdaAñoBase!$P33+ProyDda!K$25*DdaAñoBase!$Q33+ProyDda!K$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O33+ProyDda!L$24*DdaAñoBase!$P33+ProyDda!L$25*DdaAñoBase!$Q33+ProyDda!L$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O33+ProyDda!M$24*DdaAñoBase!$P33+ProyDda!M$25*DdaAñoBase!$Q33+ProyDda!M$26*DdaAñoBase!$R33)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O33+ProyDda!N$24*DdaAñoBase!$P33+ProyDda!N$25*DdaAñoBase!$Q33+ProyDda!N$26*DdaAñoBase!$R33)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R33","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R33","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U36:X36,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A34","v":"MTD_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O34+ProyDda!I$24*DdaAñoBase!$P34+ProyDda!I$25*DdaAñoBase!$Q34+ProyDda!I$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O34+ProyDda!J$24*DdaAñoBase!$P34+ProyDda!J$25*DdaAñoBase!$Q34+ProyDda!J$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O34+ProyDda!K$24*DdaAñoBase!$P34+ProyDda!K$25*DdaAñoBase!$Q34+ProyDda!K$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O34+ProyDda!L$24*DdaAñoBase!$P34+ProyDda!L$25*DdaAñoBase!$Q34+ProyDda!L$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O34+ProyDda!M$24*DdaAñoBase!$P34+ProyDda!M$25*DdaAñoBase!$Q34+ProyDda!M$26*DdaAñoBase!$R34)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O34+ProyDda!N$24*DdaAñoBase!$P34+ProyDda!N$25*DdaAñoBase!$Q34+ProyDda!N$26*DdaAñoBase!$R34)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R34","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R34","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U37:X37,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A35","v":"MTD_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O35+ProyDda!I$24*DdaAñoBase!$P35+ProyDda!I$25*DdaAñoBase!$Q35+ProyDda!I$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O35+ProyDda!J$24*DdaAñoBase!$P35+ProyDda!J$25*DdaAñoBase!$Q35+ProyDda!J$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O35+ProyDda!K$24*DdaAñoBase!$P35+ProyDda!K$25*DdaAñoBase!$Q35+ProyDda!K$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O35+ProyDda!L$24*DdaAñoBase!$P35+ProyDda!L$25*DdaAñoBase!$Q35+ProyDda!L$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O35+ProyDda!M$24*DdaAñoBase!$P35+ProyDda!M$25*DdaAñoBase!$Q35+ProyDda!M$26*DdaAñoBase!$R35)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O35+ProyDda!N$24*DdaAñoBase!$P35+ProyDda!N$25*DdaAñoBase!$Q35+ProyDda!N$26*DdaAñoBase!$R35)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R35","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R35","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U38:X38,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A36","v":"MTD_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O36+ProyDda!I$24*DdaAñoBase!$P36+ProyDda!I$25*DdaAñoBase!$Q36+ProyDda!I$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O36+ProyDda!J$24*DdaAñoBase!$P36+ProyDda!J$25*DdaAñoBase!$Q36+ProyDda!J$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O36+ProyDda!K$24*DdaAñoBase!$P36+ProyDda!K$25*DdaAñoBase!$Q36+ProyDda!K$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O36+ProyDda!L$24*DdaAñoBase!$P36+ProyDda!L$25*DdaAñoBase!$Q36+ProyDda!L$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O36+ProyDda!M$24*DdaAñoBase!$P36+ProyDda!M$25*DdaAñoBase!$Q36+ProyDda!M$26*DdaAñoBase!$R36)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O36+ProyDda!N$24*DdaAñoBase!$P36+ProyDda!N$25*DdaAñoBase!$Q36+ProyDda!N$26*DdaAñoBase!$R36)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R36","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R36","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U39:X39,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A37","v":"MTD_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O37+ProyDda!I$24*DdaAñoBase!$P37+ProyDda!I$25*DdaAñoBase!$Q37+ProyDda!I$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O37+ProyDda!J$24*DdaAñoBase!$P37+ProyDda!J$25*DdaAñoBase!$Q37+ProyDda!J$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O37+ProyDda!K$24*DdaAñoBase!$P37+ProyDda!K$25*DdaAñoBase!$Q37+ProyDda!K$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O37+ProyDda!L$24*DdaAñoBase!$P37+ProyDda!L$25*DdaAñoBase!$Q37+ProyDda!L$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O37+ProyDda!M$24*DdaAñoBase!$P37+ProyDda!M$25*DdaAñoBase!$Q37+ProyDda!M$26*DdaAñoBase!$R37)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O37+ProyDda!N$24*DdaAñoBase!$P37+ProyDda!N$25*DdaAñoBase!$Q37+ProyDda!N$26*DdaAñoBase!$R37)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R37","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R37","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U40:X40,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O38+ProyDda!I$24*DdaAñoBase!$P38+ProyDda!I$25*DdaAñoBase!$Q38+ProyDda!I$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O38+ProyDda!J$24*DdaAñoBase!$P38+ProyDda!J$25*DdaAñoBase!$Q38+ProyDda!J$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O38+ProyDda!K$24*DdaAñoBase!$P38+ProyDda!K$25*DdaAñoBase!$Q38+ProyDda!K$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O38+ProyDda!L$24*DdaAñoBase!$P38+ProyDda!L$25*DdaAñoBase!$Q38+ProyDda!L$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O38+ProyDda!M$24*DdaAñoBase!$P38+ProyDda!M$25*DdaAñoBase!$Q38+ProyDda!M$26*DdaAñoBase!$R38)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O38+ProyDda!N$24*DdaAñoBase!$P38+ProyDda!N$25*DdaAñoBase!$Q38+ProyDda!N$26*DdaAñoBase!$R38)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R38","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R38","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U41:X41,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O39+ProyDda!I$24*DdaAñoBase!$P39+ProyDda!I$25*DdaAñoBase!$Q39+ProyDda!I$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O39+ProyDda!J$24*DdaAñoBase!$P39+ProyDda!J$25*DdaAñoBase!$Q39+ProyDda!J$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O39+ProyDda!K$24*DdaAñoBase!$P39+ProyDda!K$25*DdaAñoBase!$Q39+ProyDda!K$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O39+ProyDda!L$24*DdaAñoBase!$P39+ProyDda!L$25*DdaAñoBase!$Q39+ProyDda!L$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O39+ProyDda!M$24*DdaAñoBase!$P39+ProyDda!M$25*DdaAñoBase!$Q39+ProyDda!M$26*DdaAñoBase!$R39)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O39+ProyDda!N$24*DdaAñoBase!$P39+ProyDda!N$25*DdaAñoBase!$Q39+ProyDda!N$26*DdaAñoBase!$R39)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R39","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R39","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U42:X42,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O40+ProyDda!I$24*DdaAñoBase!$P40+ProyDda!I$25*DdaAñoBase!$Q40+ProyDda!I$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O40+ProyDda!J$24*DdaAñoBase!$P40+ProyDda!J$25*DdaAñoBase!$Q40+ProyDda!J$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O40+ProyDda!K$24*DdaAñoBase!$P40+ProyDda!K$25*DdaAñoBase!$Q40+ProyDda!K$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O40+ProyDda!L$24*DdaAñoBase!$P40+ProyDda!L$25*DdaAñoBase!$Q40+ProyDda!L$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O40+ProyDda!M$24*DdaAñoBase!$P40+ProyDda!M$25*DdaAñoBase!$Q40+ProyDda!M$26*DdaAñoBase!$R40)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O40+ProyDda!N$24*DdaAñoBase!$P40+ProyDda!N$25*DdaAñoBase!$Q40+ProyDda!N$26*DdaAñoBase!$R40)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R40","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R40","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U43:X43,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A41","v":"MTD_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O41+ProyDda!I$24*DdaAñoBase!$P41+ProyDda!I$25*DdaAñoBase!$Q41+ProyDda!I$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O41+ProyDda!J$24*DdaAñoBase!$P41+ProyDda!J$25*DdaAñoBase!$Q41+ProyDda!J$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O41+ProyDda!K$24*DdaAñoBase!$P41+ProyDda!K$25*DdaAñoBase!$Q41+ProyDda!K$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O41+ProyDda!L$24*DdaAñoBase!$P41+ProyDda!L$25*DdaAñoBase!$Q41+ProyDda!L$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O41+ProyDda!M$24*DdaAñoBase!$P41+ProyDda!M$25*DdaAñoBase!$Q41+ProyDda!M$26*DdaAñoBase!$R41)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O41+ProyDda!N$24*DdaAñoBase!$P41+ProyDda!N$25*DdaAñoBase!$Q41+ProyDda!N$26*DdaAñoBase!$R41)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R41","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R41","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U44:X44,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A42","v":"MTD_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O42+ProyDda!I$24*DdaAñoBase!$P42+ProyDda!I$25*DdaAñoBase!$Q42+ProyDda!I$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O42+ProyDda!J$24*DdaAñoBase!$P42+ProyDda!J$25*DdaAñoBase!$Q42+ProyDda!J$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O42+ProyDda!K$24*DdaAñoBase!$P42+ProyDda!K$25*DdaAñoBase!$Q42+ProyDda!K$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O42+ProyDda!L$24*DdaAñoBase!$P42+ProyDda!L$25*DdaAñoBase!$Q42+ProyDda!L$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O42+ProyDda!M$24*DdaAñoBase!$P42+ProyDda!M$25*DdaAñoBase!$Q42+ProyDda!M$26*DdaAñoBase!$R42)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O42+ProyDda!N$24*DdaAñoBase!$P42+ProyDda!N$25*DdaAñoBase!$Q42+ProyDda!N$26*DdaAñoBase!$R42)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R42","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R42","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U45:X45,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A43","v":"MTD_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O43+ProyDda!I$24*DdaAñoBase!$P43+ProyDda!I$25*DdaAñoBase!$Q43+ProyDda!I$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O43+ProyDda!J$24*DdaAñoBase!$P43+ProyDda!J$25*DdaAñoBase!$Q43+ProyDda!J$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O43+ProyDda!K$24*DdaAñoBase!$P43+ProyDda!K$25*DdaAñoBase!$Q43+ProyDda!K$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O43+ProyDda!L$24*DdaAñoBase!$P43+ProyDda!L$25*DdaAñoBase!$Q43+ProyDda!L$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O43+ProyDda!M$24*DdaAñoBase!$P43+ProyDda!M$25*DdaAñoBase!$Q43+ProyDda!M$26*DdaAñoBase!$R43)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O43+ProyDda!N$24*DdaAñoBase!$P43+ProyDda!N$25*DdaAñoBase!$Q43+ProyDda!N$26*DdaAñoBase!$R43)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R43","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R43","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U46:X46,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A44","v":"MTD_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O44+ProyDda!I$24*DdaAñoBase!$P44+ProyDda!I$25*DdaAñoBase!$Q44+ProyDda!I$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O44+ProyDda!J$24*DdaAñoBase!$P44+ProyDda!J$25*DdaAñoBase!$Q44+ProyDda!J$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O44+ProyDda!K$24*DdaAñoBase!$P44+ProyDda!K$25*DdaAñoBase!$Q44+ProyDda!K$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O44+ProyDda!L$24*DdaAñoBase!$P44+ProyDda!L$25*DdaAñoBase!$Q44+ProyDda!L$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O44+ProyDda!M$24*DdaAñoBase!$P44+ProyDda!M$25*DdaAñoBase!$Q44+ProyDda!M$26*DdaAñoBase!$R44)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O44+ProyDda!N$24*DdaAñoBase!$P44+ProyDda!N$25*DdaAñoBase!$Q44+ProyDda!N$26*DdaAñoBase!$R44)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R44","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R44","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U47:X47,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A45","v":"MTD_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O45+ProyDda!I$24*DdaAñoBase!$P45+ProyDda!I$25*DdaAñoBase!$Q45+ProyDda!I$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O45+ProyDda!J$24*DdaAñoBase!$P45+ProyDda!J$25*DdaAñoBase!$Q45+ProyDda!J$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O45+ProyDda!K$24*DdaAñoBase!$P45+ProyDda!K$25*DdaAñoBase!$Q45+ProyDda!K$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O45+ProyDda!L$24*DdaAñoBase!$P45+ProyDda!L$25*DdaAñoBase!$Q45+ProyDda!L$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O45+ProyDda!M$24*DdaAñoBase!$P45+ProyDda!M$25*DdaAñoBase!$Q45+ProyDda!M$26*DdaAñoBase!$R45)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O45+ProyDda!N$24*DdaAñoBase!$P45+ProyDda!N$25*DdaAñoBase!$Q45+ProyDda!N$26*DdaAñoBase!$R45)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R45","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R45","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U48:X48,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A46","v":"MTD_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O46+ProyDda!I$24*DdaAñoBase!$P46+ProyDda!I$25*DdaAñoBase!$Q46+ProyDda!I$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O46+ProyDda!J$24*DdaAñoBase!$P46+ProyDda!J$25*DdaAñoBase!$Q46+ProyDda!J$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O46+ProyDda!K$24*DdaAñoBase!$P46+ProyDda!K$25*DdaAñoBase!$Q46+ProyDda!K$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O46+ProyDda!L$24*DdaAñoBase!$P46+ProyDda!L$25*DdaAñoBase!$Q46+ProyDda!L$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O46+ProyDda!M$24*DdaAñoBase!$P46+ProyDda!M$25*DdaAñoBase!$Q46+ProyDda!M$26*DdaAñoBase!$R46)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O46+ProyDda!N$24*DdaAñoBase!$P46+ProyDda!N$25*DdaAñoBase!$Q46+ProyDda!N$26*DdaAñoBase!$R46)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R46","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R46","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U49:X49,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A47","v":"MTD_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O47+ProyDda!I$24*DdaAñoBase!$P47+ProyDda!I$25*DdaAñoBase!$Q47+ProyDda!I$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O47+ProyDda!J$24*DdaAñoBase!$P47+ProyDda!J$25*DdaAñoBase!$Q47+ProyDda!J$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O47+ProyDda!K$24*DdaAñoBase!$P47+ProyDda!K$25*DdaAñoBase!$Q47+ProyDda!K$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O47+ProyDda!L$24*DdaAñoBase!$P47+ProyDda!L$25*DdaAñoBase!$Q47+ProyDda!L$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O47+ProyDda!M$24*DdaAñoBase!$P47+ProyDda!M$25*DdaAñoBase!$Q47+ProyDda!M$26*DdaAñoBase!$R47)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O47+ProyDda!N$24*DdaAñoBase!$P47+ProyDda!N$25*DdaAñoBase!$Q47+ProyDda!N$26*DdaAñoBase!$R47)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R47","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R47","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U50:X50,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A48","v":"MTD_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O48+ProyDda!I$24*DdaAñoBase!$P48+ProyDda!I$25*DdaAñoBase!$Q48+ProyDda!I$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O48+ProyDda!J$24*DdaAñoBase!$P48+ProyDda!J$25*DdaAñoBase!$Q48+ProyDda!J$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O48+ProyDda!K$24*DdaAñoBase!$P48+ProyDda!K$25*DdaAñoBase!$Q48+ProyDda!K$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O48+ProyDda!L$24*DdaAñoBase!$P48+ProyDda!L$25*DdaAñoBase!$Q48+ProyDda!L$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O48+ProyDda!M$24*DdaAñoBase!$P48+ProyDda!M$25*DdaAñoBase!$Q48+ProyDda!M$26*DdaAñoBase!$R48)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O48+ProyDda!N$24*DdaAñoBase!$P48+ProyDda!N$25*DdaAñoBase!$Q48+ProyDda!N$26*DdaAñoBase!$R48)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R48","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R48","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U51:X51,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O49+ProyDda!I$24*DdaAñoBase!$P49+ProyDda!I$25*DdaAñoBase!$Q49+ProyDda!I$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O49+ProyDda!J$24*DdaAñoBase!$P49+ProyDda!J$25*DdaAñoBase!$Q49+ProyDda!J$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O49+ProyDda!K$24*DdaAñoBase!$P49+ProyDda!K$25*DdaAñoBase!$Q49+ProyDda!K$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O49+ProyDda!L$24*DdaAñoBase!$P49+ProyDda!L$25*DdaAñoBase!$Q49+ProyDda!L$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O49+ProyDda!M$24*DdaAñoBase!$P49+ProyDda!M$25*DdaAñoBase!$Q49+ProyDda!M$26*DdaAñoBase!$R49)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O49+ProyDda!N$24*DdaAñoBase!$P49+ProyDda!N$25*DdaAñoBase!$Q49+ProyDda!N$26*DdaAñoBase!$R49)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R49","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R49","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U52:X52,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O50+ProyDda!I$24*DdaAñoBase!$P50+ProyDda!I$25*DdaAñoBase!$Q50+ProyDda!I$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O50+ProyDda!J$24*DdaAñoBase!$P50+ProyDda!J$25*DdaAñoBase!$Q50+ProyDda!J$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O50+ProyDda!K$24*DdaAñoBase!$P50+ProyDda!K$25*DdaAñoBase!$Q50+ProyDda!K$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O50+ProyDda!L$24*DdaAñoBase!$P50+ProyDda!L$25*DdaAñoBase!$Q50+ProyDda!L$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O50+ProyDda!M$24*DdaAñoBase!$P50+ProyDda!M$25*DdaAñoBase!$Q50+ProyDda!M$26*DdaAñoBase!$R50)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O50+ProyDda!N$24*DdaAñoBase!$P50+ProyDda!N$25*DdaAñoBase!$Q50+ProyDda!N$26*DdaAñoBase!$R50)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R50","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R50","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U53:X53,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O51+ProyDda!I$24*DdaAñoBase!$P51+ProyDda!I$25*DdaAñoBase!$Q51+ProyDda!I$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O51+ProyDda!J$24*DdaAñoBase!$P51+ProyDda!J$25*DdaAñoBase!$Q51+ProyDda!J$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O51+ProyDda!K$24*DdaAñoBase!$P51+ProyDda!K$25*DdaAñoBase!$Q51+ProyDda!K$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O51+ProyDda!L$24*DdaAñoBase!$P51+ProyDda!L$25*DdaAñoBase!$Q51+ProyDda!L$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O51+ProyDda!M$24*DdaAñoBase!$P51+ProyDda!M$25*DdaAñoBase!$Q51+ProyDda!M$26*DdaAñoBase!$R51)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O51+ProyDda!N$24*DdaAñoBase!$P51+ProyDda!N$25*DdaAñoBase!$Q51+ProyDda!N$26*DdaAñoBase!$R51)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R51","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R51","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U54:X54,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A52","v":"MTD_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O52+ProyDda!I$24*DdaAñoBase!$P52+ProyDda!I$25*DdaAñoBase!$Q52+ProyDda!I$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O52+ProyDda!J$24*DdaAñoBase!$P52+ProyDda!J$25*DdaAñoBase!$Q52+ProyDda!J$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O52+ProyDda!K$24*DdaAñoBase!$P52+ProyDda!K$25*DdaAñoBase!$Q52+ProyDda!K$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O52+ProyDda!L$24*DdaAñoBase!$P52+ProyDda!L$25*DdaAñoBase!$Q52+ProyDda!L$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O52+ProyDda!M$24*DdaAñoBase!$P52+ProyDda!M$25*DdaAñoBase!$Q52+ProyDda!M$26*DdaAñoBase!$R52)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O52+ProyDda!N$24*DdaAñoBase!$P52+ProyDda!N$25*DdaAñoBase!$Q52+ProyDda!N$26*DdaAñoBase!$R52)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R52","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R52","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U55:X55,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A53","v":"MTD_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O53+ProyDda!I$24*DdaAñoBase!$P53+ProyDda!I$25*DdaAñoBase!$Q53+ProyDda!I$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O53+ProyDda!J$24*DdaAñoBase!$P53+ProyDda!J$25*DdaAñoBase!$Q53+ProyDda!J$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O53+ProyDda!K$24*DdaAñoBase!$P53+ProyDda!K$25*DdaAñoBase!$Q53+ProyDda!K$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O53+ProyDda!L$24*DdaAñoBase!$P53+ProyDda!L$25*DdaAñoBase!$Q53+ProyDda!L$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O53+ProyDda!M$24*DdaAñoBase!$P53+ProyDda!M$25*DdaAñoBase!$Q53+ProyDda!M$26*DdaAñoBase!$R53)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O53+ProyDda!N$24*DdaAñoBase!$P53+ProyDda!N$25*DdaAñoBase!$Q53+ProyDda!N$26*DdaAñoBase!$R53)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R53","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R53","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U56:X56,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A54","v":"MTD_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O54+ProyDda!I$24*DdaAñoBase!$P54+ProyDda!I$25*DdaAñoBase!$Q54+ProyDda!I$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O54+ProyDda!J$24*DdaAñoBase!$P54+ProyDda!J$25*DdaAñoBase!$Q54+ProyDda!J$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O54+ProyDda!K$24*DdaAñoBase!$P54+ProyDda!K$25*DdaAñoBase!$Q54+ProyDda!K$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O54+ProyDda!L$24*DdaAñoBase!$P54+ProyDda!L$25*DdaAñoBase!$Q54+ProyDda!L$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O54+ProyDda!M$24*DdaAñoBase!$P54+ProyDda!M$25*DdaAñoBase!$Q54+ProyDda!M$26*DdaAñoBase!$R54)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O54+ProyDda!N$24*DdaAñoBase!$P54+ProyDda!N$25*DdaAñoBase!$Q54+ProyDda!N$26*DdaAñoBase!$R54)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R54","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R54","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U57:X57,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A55","v":"MTD_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O55+ProyDda!I$24*DdaAñoBase!$P55+ProyDda!I$25*DdaAñoBase!$Q55+ProyDda!I$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O55+ProyDda!J$24*DdaAñoBase!$P55+ProyDda!J$25*DdaAñoBase!$Q55+ProyDda!J$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O55+ProyDda!K$24*DdaAñoBase!$P55+ProyDda!K$25*DdaAñoBase!$Q55+ProyDda!K$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O55+ProyDda!L$24*DdaAñoBase!$P55+ProyDda!L$25*DdaAñoBase!$Q55+ProyDda!L$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O55+ProyDda!M$24*DdaAñoBase!$P55+ProyDda!M$25*DdaAñoBase!$Q55+ProyDda!M$26*DdaAñoBase!$R55)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O55+ProyDda!N$24*DdaAñoBase!$P55+ProyDda!N$25*DdaAñoBase!$Q55+ProyDda!N$26*DdaAñoBase!$R55)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R55","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R55","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U58:X58,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A56","v":"MTD_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O56+ProyDda!I$24*DdaAñoBase!$P56+ProyDda!I$25*DdaAñoBase!$Q56+ProyDda!I$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O56+ProyDda!J$24*DdaAñoBase!$P56+ProyDda!J$25*DdaAñoBase!$Q56+ProyDda!J$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O56+ProyDda!K$24*DdaAñoBase!$P56+ProyDda!K$25*DdaAñoBase!$Q56+ProyDda!K$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O56+ProyDda!L$24*DdaAñoBase!$P56+ProyDda!L$25*DdaAñoBase!$Q56+ProyDda!L$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O56+ProyDda!M$24*DdaAñoBase!$P56+ProyDda!M$25*DdaAñoBase!$Q56+ProyDda!M$26*DdaAñoBase!$R56)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O56+ProyDda!N$24*DdaAñoBase!$P56+ProyDda!N$25*DdaAñoBase!$Q56+ProyDda!N$26*DdaAñoBase!$R56)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R56","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R56","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U59:X59,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A57","v":"MTD_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O57+ProyDda!I$24*DdaAñoBase!$P57+ProyDda!I$25*DdaAñoBase!$Q57+ProyDda!I$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O57+ProyDda!J$24*DdaAñoBase!$P57+ProyDda!J$25*DdaAñoBase!$Q57+ProyDda!J$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O57+ProyDda!K$24*DdaAñoBase!$P57+ProyDda!K$25*DdaAñoBase!$Q57+ProyDda!K$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O57+ProyDda!L$24*DdaAñoBase!$P57+ProyDda!L$25*DdaAñoBase!$Q57+ProyDda!L$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O57+ProyDda!M$24*DdaAñoBase!$P57+ProyDda!M$25*DdaAñoBase!$Q57+ProyDda!M$26*DdaAñoBase!$R57)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O57+ProyDda!N$24*DdaAñoBase!$P57+ProyDda!N$25*DdaAñoBase!$Q57+ProyDda!N$26*DdaAñoBase!$R57)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R57","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R57","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U60:X60,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A58","v":"MTD_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O58+ProyDda!I$24*DdaAñoBase!$P58+ProyDda!I$25*DdaAñoBase!$Q58+ProyDda!I$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O58+ProyDda!J$24*DdaAñoBase!$P58+ProyDda!J$25*DdaAñoBase!$Q58+ProyDda!J$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O58+ProyDda!K$24*DdaAñoBase!$P58+ProyDda!K$25*DdaAñoBase!$Q58+ProyDda!K$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O58+ProyDda!L$24*DdaAñoBase!$P58+ProyDda!L$25*DdaAñoBase!$Q58+ProyDda!L$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O58+ProyDda!M$24*DdaAñoBase!$P58+ProyDda!M$25*DdaAñoBase!$Q58+ProyDda!M$26*DdaAñoBase!$R58)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O58+ProyDda!N$24*DdaAñoBase!$P58+ProyDda!N$25*DdaAñoBase!$Q58+ProyDda!N$26*DdaAñoBase!$R58)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R58","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R58","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U61:X61,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A59","v":"MTD_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O59+ProyDda!I$24*DdaAñoBase!$P59+ProyDda!I$25*DdaAñoBase!$Q59+ProyDda!I$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O59+ProyDda!J$24*DdaAñoBase!$P59+ProyDda!J$25*DdaAñoBase!$Q59+ProyDda!J$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O59+ProyDda!K$24*DdaAñoBase!$P59+ProyDda!K$25*DdaAñoBase!$Q59+ProyDda!K$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O59+ProyDda!L$24*DdaAñoBase!$P59+ProyDda!L$25*DdaAñoBase!$Q59+ProyDda!L$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O59+ProyDda!M$24*DdaAñoBase!$P59+ProyDda!M$25*DdaAñoBase!$Q59+ProyDda!M$26*DdaAñoBase!$R59)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O59+ProyDda!N$24*DdaAñoBase!$P59+ProyDda!N$25*DdaAñoBase!$Q59+ProyDda!N$26*DdaAñoBase!$R59)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R59","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R59","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U62:X62,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O60+ProyDda!I$24*DdaAñoBase!$P60+ProyDda!I$25*DdaAñoBase!$Q60+ProyDda!I$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O60+ProyDda!J$24*DdaAñoBase!$P60+ProyDda!J$25*DdaAñoBase!$Q60+ProyDda!J$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O60+ProyDda!K$24*DdaAñoBase!$P60+ProyDda!K$25*DdaAñoBase!$Q60+ProyDda!K$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O60+ProyDda!L$24*DdaAñoBase!$P60+ProyDda!L$25*DdaAñoBase!$Q60+ProyDda!L$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O60+ProyDda!M$24*DdaAñoBase!$P60+ProyDda!M$25*DdaAñoBase!$Q60+ProyDda!M$26*DdaAñoBase!$R60)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O60+ProyDda!N$24*DdaAñoBase!$P60+ProyDda!N$25*DdaAñoBase!$Q60+ProyDda!N$26*DdaAñoBase!$R60)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R60","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R60","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U63:X63,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O61+ProyDda!I$24*DdaAñoBase!$P61+ProyDda!I$25*DdaAñoBase!$Q61+ProyDda!I$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O61+ProyDda!J$24*DdaAñoBase!$P61+ProyDda!J$25*DdaAñoBase!$Q61+ProyDda!J$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O61+ProyDda!K$24*DdaAñoBase!$P61+ProyDda!K$25*DdaAñoBase!$Q61+ProyDda!K$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O61+ProyDda!L$24*DdaAñoBase!$P61+ProyDda!L$25*DdaAñoBase!$Q61+ProyDda!L$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O61+ProyDda!M$24*DdaAñoBase!$P61+ProyDda!M$25*DdaAñoBase!$Q61+ProyDda!M$26*DdaAñoBase!$R61)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O61+ProyDda!N$24*DdaAñoBase!$P61+ProyDda!N$25*DdaAñoBase!$Q61+ProyDda!N$26*DdaAñoBase!$R61)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R61","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R61","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U64:X64,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O62+ProyDda!I$24*DdaAñoBase!$P62+ProyDda!I$25*DdaAñoBase!$Q62+ProyDda!I$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O62+ProyDda!J$24*DdaAñoBase!$P62+ProyDda!J$25*DdaAñoBase!$Q62+ProyDda!J$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O62+ProyDda!K$24*DdaAñoBase!$P62+ProyDda!K$25*DdaAñoBase!$Q62+ProyDda!K$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O62+ProyDda!L$24*DdaAñoBase!$P62+ProyDda!L$25*DdaAñoBase!$Q62+ProyDda!L$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O62+ProyDda!M$24*DdaAñoBase!$P62+ProyDda!M$25*DdaAñoBase!$Q62+ProyDda!M$26*DdaAñoBase!$R62)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O62+ProyDda!N$24*DdaAñoBase!$P62+ProyDda!N$25*DdaAñoBase!$Q62+ProyDda!N$26*DdaAñoBase!$R62)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R62","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R62","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U65:X65,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A63","v":"MTD_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O63+ProyDda!I$24*DdaAñoBase!$P63+ProyDda!I$25*DdaAñoBase!$Q63+ProyDda!I$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O63+ProyDda!J$24*DdaAñoBase!$P63+ProyDda!J$25*DdaAñoBase!$Q63+ProyDda!J$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O63+ProyDda!K$24*DdaAñoBase!$P63+ProyDda!K$25*DdaAñoBase!$Q63+ProyDda!K$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O63+ProyDda!L$24*DdaAñoBase!$P63+ProyDda!L$25*DdaAñoBase!$Q63+ProyDda!L$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O63+ProyDda!M$24*DdaAñoBase!$P63+ProyDda!M$25*DdaAñoBase!$Q63+ProyDda!M$26*DdaAñoBase!$R63)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O63+ProyDda!N$24*DdaAñoBase!$P63+ProyDda!N$25*DdaAñoBase!$Q63+ProyDda!N$26*DdaAñoBase!$R63)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R63","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R63","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U66:X66,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A64","v":"MTD_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O64+ProyDda!I$24*DdaAñoBase!$P64+ProyDda!I$25*DdaAñoBase!$Q64+ProyDda!I$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O64+ProyDda!J$24*DdaAñoBase!$P64+ProyDda!J$25*DdaAñoBase!$Q64+ProyDda!J$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O64+ProyDda!K$24*DdaAñoBase!$P64+ProyDda!K$25*DdaAñoBase!$Q64+ProyDda!K$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O64+ProyDda!L$24*DdaAñoBase!$P64+ProyDda!L$25*DdaAñoBase!$Q64+ProyDda!L$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O64+ProyDda!M$24*DdaAñoBase!$P64+ProyDda!M$25*DdaAñoBase!$Q64+ProyDda!M$26*DdaAñoBase!$R64)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O64+ProyDda!N$24*DdaAñoBase!$P64+ProyDda!N$25*DdaAñoBase!$Q64+ProyDda!N$26*DdaAñoBase!$R64)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R64","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R64","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U67:X67,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A65","v":"MTD_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O65+ProyDda!I$24*DdaAñoBase!$P65+ProyDda!I$25*DdaAñoBase!$Q65+ProyDda!I$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O65+ProyDda!J$24*DdaAñoBase!$P65+ProyDda!J$25*DdaAñoBase!$Q65+ProyDda!J$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O65+ProyDda!K$24*DdaAñoBase!$P65+ProyDda!K$25*DdaAñoBase!$Q65+ProyDda!K$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O65+ProyDda!L$24*DdaAñoBase!$P65+ProyDda!L$25*DdaAñoBase!$Q65+ProyDda!L$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O65+ProyDda!M$24*DdaAñoBase!$P65+ProyDda!M$25*DdaAñoBase!$Q65+ProyDda!M$26*DdaAñoBase!$R65)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O65+ProyDda!N$24*DdaAñoBase!$P65+ProyDda!N$25*DdaAñoBase!$Q65+ProyDda!N$26*DdaAñoBase!$R65)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R65","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R65","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U68:X68,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A66","v":"MTD_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O66+ProyDda!I$24*DdaAñoBase!$P66+ProyDda!I$25*DdaAñoBase!$Q66+ProyDda!I$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O66+ProyDda!J$24*DdaAñoBase!$P66+ProyDda!J$25*DdaAñoBase!$Q66+ProyDda!J$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O66+ProyDda!K$24*DdaAñoBase!$P66+ProyDda!K$25*DdaAñoBase!$Q66+ProyDda!K$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O66+ProyDda!L$24*DdaAñoBase!$P66+ProyDda!L$25*DdaAñoBase!$Q66+ProyDda!L$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O66+ProyDda!M$24*DdaAñoBase!$P66+ProyDda!M$25*DdaAñoBase!$Q66+ProyDda!M$26*DdaAñoBase!$R66)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O66+ProyDda!N$24*DdaAñoBase!$P66+ProyDda!N$25*DdaAñoBase!$Q66+ProyDda!N$26*DdaAñoBase!$R66)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R66","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R66","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U69:X69,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A67","v":"MTD_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O67+ProyDda!I$24*DdaAñoBase!$P67+ProyDda!I$25*DdaAñoBase!$Q67+ProyDda!I$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O67+ProyDda!J$24*DdaAñoBase!$P67+ProyDda!J$25*DdaAñoBase!$Q67+ProyDda!J$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O67+ProyDda!K$24*DdaAñoBase!$P67+ProyDda!K$25*DdaAñoBase!$Q67+ProyDda!K$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O67+ProyDda!L$24*DdaAñoBase!$P67+ProyDda!L$25*DdaAñoBase!$Q67+ProyDda!L$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O67+ProyDda!M$24*DdaAñoBase!$P67+ProyDda!M$25*DdaAñoBase!$Q67+ProyDda!M$26*DdaAñoBase!$R67)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O67+ProyDda!N$24*DdaAñoBase!$P67+ProyDda!N$25*DdaAñoBase!$Q67+ProyDda!N$26*DdaAñoBase!$R67)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R67","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R67","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U70:X70,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A68","v":"MTD_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O68+ProyDda!I$24*DdaAñoBase!$P68+ProyDda!I$25*DdaAñoBase!$Q68+ProyDda!I$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O68+ProyDda!J$24*DdaAñoBase!$P68+ProyDda!J$25*DdaAñoBase!$Q68+ProyDda!J$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O68+ProyDda!K$24*DdaAñoBase!$P68+ProyDda!K$25*DdaAñoBase!$Q68+ProyDda!K$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O68+ProyDda!L$24*DdaAñoBase!$P68+ProyDda!L$25*DdaAñoBase!$Q68+ProyDda!L$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O68+ProyDda!M$24*DdaAñoBase!$P68+ProyDda!M$25*DdaAñoBase!$Q68+ProyDda!M$26*DdaAñoBase!$R68)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O68+ProyDda!N$24*DdaAñoBase!$P68+ProyDda!N$25*DdaAñoBase!$Q68+ProyDda!N$26*DdaAñoBase!$R68)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R68","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R68","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U71:X71,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A69","v":"MTD_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O69+ProyDda!I$24*DdaAñoBase!$P69+ProyDda!I$25*DdaAñoBase!$Q69+ProyDda!I$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O69+ProyDda!J$24*DdaAñoBase!$P69+ProyDda!J$25*DdaAñoBase!$Q69+ProyDda!J$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O69+ProyDda!K$24*DdaAñoBase!$P69+ProyDda!K$25*DdaAñoBase!$Q69+ProyDda!K$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O69+ProyDda!L$24*DdaAñoBase!$P69+ProyDda!L$25*DdaAñoBase!$Q69+ProyDda!L$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O69+ProyDda!M$24*DdaAñoBase!$P69+ProyDda!M$25*DdaAñoBase!$Q69+ProyDda!M$26*DdaAñoBase!$R69)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O69+ProyDda!N$24*DdaAñoBase!$P69+ProyDda!N$25*DdaAñoBase!$Q69+ProyDda!N$26*DdaAñoBase!$R69)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R69","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R69","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U72:X72,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A70","v":"MTD_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O70+ProyDda!I$24*DdaAñoBase!$P70+ProyDda!I$25*DdaAñoBase!$Q70+ProyDda!I$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O70+ProyDda!J$24*DdaAñoBase!$P70+ProyDda!J$25*DdaAñoBase!$Q70+ProyDda!J$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O70+ProyDda!K$24*DdaAñoBase!$P70+ProyDda!K$25*DdaAñoBase!$Q70+ProyDda!K$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O70+ProyDda!L$24*DdaAñoBase!$P70+ProyDda!L$25*DdaAñoBase!$Q70+ProyDda!L$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O70+ProyDda!M$24*DdaAñoBase!$P70+ProyDda!M$25*DdaAñoBase!$Q70+ProyDda!M$26*DdaAñoBase!$R70)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O70+ProyDda!N$24*DdaAñoBase!$P70+ProyDda!N$25*DdaAñoBase!$Q70+ProyDda!N$26*DdaAñoBase!$R70)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R70","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R70","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U73:X73,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O71+ProyDda!I$24*DdaAñoBase!$P71+ProyDda!I$25*DdaAñoBase!$Q71+ProyDda!I$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O71+ProyDda!J$24*DdaAñoBase!$P71+ProyDda!J$25*DdaAñoBase!$Q71+ProyDda!J$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O71+ProyDda!K$24*DdaAñoBase!$P71+ProyDda!K$25*DdaAñoBase!$Q71+ProyDda!K$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O71+ProyDda!L$24*DdaAñoBase!$P71+ProyDda!L$25*DdaAñoBase!$Q71+ProyDda!L$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O71+ProyDda!M$24*DdaAñoBase!$P71+ProyDda!M$25*DdaAñoBase!$Q71+ProyDda!M$26*DdaAñoBase!$R71)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O71+ProyDda!N$24*DdaAñoBase!$P71+ProyDda!N$25*DdaAñoBase!$Q71+ProyDda!N$26*DdaAñoBase!$R71)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R71","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R71","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U74:X74,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O72+ProyDda!I$24*DdaAñoBase!$P72+ProyDda!I$25*DdaAñoBase!$Q72+ProyDda!I$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O72+ProyDda!J$24*DdaAñoBase!$P72+ProyDda!J$25*DdaAñoBase!$Q72+ProyDda!J$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O72+ProyDda!K$24*DdaAñoBase!$P72+ProyDda!K$25*DdaAñoBase!$Q72+ProyDda!K$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O72+ProyDda!L$24*DdaAñoBase!$P72+ProyDda!L$25*DdaAñoBase!$Q72+ProyDda!L$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O72+ProyDda!M$24*DdaAñoBase!$P72+ProyDda!M$25*DdaAñoBase!$Q72+ProyDda!M$26*DdaAñoBase!$R72)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O72+ProyDda!N$24*DdaAñoBase!$P72+ProyDda!N$25*DdaAñoBase!$Q72+ProyDda!N$26*DdaAñoBase!$R72)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R72","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R72","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U75:X75,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O73+ProyDda!I$24*DdaAñoBase!$P73+ProyDda!I$25*DdaAñoBase!$Q73+ProyDda!I$26*DdaAñoBase!$R73)","v":10.058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O73+ProyDda!J$24*DdaAñoBase!$P73+ProyDda!J$25*DdaAñoBase!$Q73+ProyDda!J$26*DdaAñoBase!$R73)","v":10.284771415557449},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O73+ProyDda!K$24*DdaAñoBase!$P73+ProyDda!K$25*DdaAñoBase!$Q73+ProyDda!K$26*DdaAñoBase!$R73)","v":10.400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O73+ProyDda!L$24*DdaAñoBase!$P73+ProyDda!L$25*DdaAñoBase!$Q73+ProyDda!L$26*DdaAñoBase!$R73)","v":10.635747085579425},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O73+ProyDda!M$24*DdaAñoBase!$P73+ProyDda!M$25*DdaAñoBase!$Q73+ProyDda!M$26*DdaAñoBase!$R73)","v":10.876564969537151},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O73+ProyDda!N$24*DdaAñoBase!$P73+ProyDda!N$25*DdaAñoBase!$Q73+ProyDda!N$26*DdaAñoBase!$R73)","v":11.123144147969951},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R73","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R73","v":0},null,10.284771415557449,10.400780032791745,10.635747085579425,10.876564969537151,11.123144147969951,{"$f":"+SUMPRODUCT(U76:X76,PremisaCosto!$F$69:$I$69)","v":35.26542945630068},null,0.22903081440093409,0.23496705278767926,0.24081788395772641,0.24657917843279975]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O74+ProyDda!I$24*DdaAñoBase!$P74+ProyDda!I$25*DdaAñoBase!$Q74+ProyDda!I$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O74+ProyDda!J$24*DdaAñoBase!$P74+ProyDda!J$25*DdaAñoBase!$Q74+ProyDda!J$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O74+ProyDda!K$24*DdaAñoBase!$P74+ProyDda!K$25*DdaAñoBase!$Q74+ProyDda!K$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O74+ProyDda!L$24*DdaAñoBase!$P74+ProyDda!L$25*DdaAñoBase!$Q74+ProyDda!L$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O74+ProyDda!M$24*DdaAñoBase!$P74+ProyDda!M$25*DdaAñoBase!$Q74+ProyDda!M$26*DdaAñoBase!$R74)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O74+ProyDda!N$24*DdaAñoBase!$P74+ProyDda!N$25*DdaAñoBase!$Q74+ProyDda!N$26*DdaAñoBase!$R74)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R74","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R74","v":0},null,{"$f":"+H77-N77","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U77:X77,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O75+ProyDda!I$24*DdaAñoBase!$P75+ProyDda!I$25*DdaAñoBase!$Q75+ProyDda!I$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O75+ProyDda!J$24*DdaAñoBase!$P75+ProyDda!J$25*DdaAñoBase!$Q75+ProyDda!J$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O75+ProyDda!K$24*DdaAñoBase!$P75+ProyDda!K$25*DdaAñoBase!$Q75+ProyDda!K$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O75+ProyDda!L$24*DdaAñoBase!$P75+ProyDda!L$25*DdaAñoBase!$Q75+ProyDda!L$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O75+ProyDda!M$24*DdaAñoBase!$P75+ProyDda!M$25*DdaAñoBase!$Q75+ProyDda!M$26*DdaAñoBase!$R75)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O75+ProyDda!N$24*DdaAñoBase!$P75+ProyDda!N$25*DdaAñoBase!$Q75+ProyDda!N$26*DdaAñoBase!$R75)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R75","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R75","v":0},null,{"$f":"+H78-N78","v":0},{"$f":"+I78-O78","v":0},{"$f":"+J78-P78","v":0},{"$f":"+K78-Q78","v":0},{"$f":"+L78-R78","v":0},{"$f":"+SUMPRODUCT(U78:X78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I78-AVERAGE(H78,G78),0)","v":0},{"$f":"+MAX(J78-I78,0)","v":0},{"$f":"+MAX(K78-J78,0)","v":0},{"$f":"+MAX(L78-K78,0)","v":0}]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O76+ProyDda!I$24*DdaAñoBase!$P76+ProyDda!I$25*DdaAñoBase!$Q76+ProyDda!I$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O76+ProyDda!J$24*DdaAñoBase!$P76+ProyDda!J$25*DdaAñoBase!$Q76+ProyDda!J$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O76+ProyDda!K$24*DdaAñoBase!$P76+ProyDda!K$25*DdaAñoBase!$Q76+ProyDda!K$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O76+ProyDda!L$24*DdaAñoBase!$P76+ProyDda!L$25*DdaAñoBase!$Q76+ProyDda!L$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O76+ProyDda!M$24*DdaAñoBase!$P76+ProyDda!M$25*DdaAñoBase!$Q76+ProyDda!M$26*DdaAñoBase!$R76)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O76+ProyDda!N$24*DdaAñoBase!$P76+ProyDda!N$25*DdaAñoBase!$Q76+ProyDda!N$26*DdaAñoBase!$R76)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R76","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R76","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U79:X79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I79-AVERAGE(H79,G79),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O77+ProyDda!I$24*DdaAñoBase!$P77+ProyDda!I$25*DdaAñoBase!$Q77+ProyDda!I$26*DdaAñoBase!$R77)","v":1227.0575359956467},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O77+ProyDda!J$24*DdaAñoBase!$P77+ProyDda!J$25*DdaAñoBase!$Q77+ProyDda!J$26*DdaAñoBase!$R77)","v":1254.6551267769541},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O77+ProyDda!K$24*DdaAñoBase!$P77+ProyDda!K$25*DdaAñoBase!$Q77+ProyDda!K$26*DdaAñoBase!$R77)","v":1268.8189112811128},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O77+ProyDda!L$24*DdaAñoBase!$P77+ProyDda!L$25*DdaAñoBase!$Q77+ProyDda!L$26*DdaAñoBase!$R77)","v":1297.5070864311033},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O77+ProyDda!M$24*DdaAñoBase!$P77+ProyDda!M$25*DdaAñoBase!$Q77+ProyDda!M$26*DdaAñoBase!$R77)","v":1326.9106100342592},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O77+ProyDda!N$24*DdaAñoBase!$P77+ProyDda!N$25*DdaAñoBase!$Q77+ProyDda!N$26*DdaAñoBase!$R77)","v":1357.0187380230786},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R77","v":1.1654549921418937},{"$f":"+ProyDda!K$26*DdaAñoBase!$R77","v":1.17083542383974},{"$f":"+ProyDda!L$26*DdaAñoBase!$R77","v":1.1816986705679604},{"$f":"+ProyDda!M$26*DdaAñoBase!$R77","v":1.192767807444634},{"$f":"+ProyDda!N$26*DdaAñoBase!$R77","v":1.2040450640596811},null,1253.4896717848123,1267.6480758572732,1296.3253877605352,1325.7178422268146,1355.8146929590189,{"$f":"+SUMPRODUCT(U80:X80,PremisaCosto!$F$69:$I$69)","v":4298.3382146006215},null,27.962579894812279,28.688175149990457,29.403523603155918,30.108127988819433]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O78+ProyDda!I$24*DdaAñoBase!$P78+ProyDda!I$25*DdaAñoBase!$Q78+ProyDda!I$26*DdaAñoBase!$R78)","v":855.05241268225711},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O78+ProyDda!J$24*DdaAñoBase!$P78+ProyDda!J$25*DdaAñoBase!$Q78+ProyDda!J$26*DdaAñoBase!$R78)","v":874.28907627176136},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O78+ProyDda!K$24*DdaAñoBase!$P78+ProyDda!K$25*DdaAñoBase!$Q78+ProyDda!K$26*DdaAñoBase!$R78)","v":884.16192391945401},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O78+ProyDda!L$24*DdaAñoBase!$P78+ProyDda!L$25*DdaAñoBase!$Q78+ProyDda!L$26*DdaAñoBase!$R78)","v":904.15910361315866},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O78+ProyDda!M$24*DdaAñoBase!$P78+ProyDda!M$25*DdaAñoBase!$Q78+ProyDda!M$26*DdaAñoBase!$R78)","v":924.65519095075229},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O78+ProyDda!N$24*DdaAñoBase!$P78+ProyDda!N$25*DdaAñoBase!$Q78+ProyDda!N$26*DdaAñoBase!$R78)","v":945.64274861940123},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R78","v":1.1654549921418937},{"$f":"+ProyDda!K$26*DdaAñoBase!$R78","v":1.17083542383974},{"$f":"+ProyDda!L$26*DdaAñoBase!$R78","v":1.1816986705679604},{"$f":"+ProyDda!M$26*DdaAñoBase!$R78","v":1.192767807444634},{"$f":"+ProyDda!N$26*DdaAñoBase!$R78","v":1.2040450640596811},null,873.12362127961944,882.99108849561424,902.97740494259074,923.46242314330766,944.43870355534159,{"$f":"+SUMPRODUCT(U81:X81,PremisaCosto!$F$69:$I$69)","v":2994.0949707747118},null,19.491179442444718,19.997179693704652,20.496087337593622,20.987557668648947]
[{"$f":"+DdaAñoBase!A79","v":"BTD_1 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O79+ProyDda!I$24*DdaAñoBase!$P79+ProyDda!I$25*DdaAñoBase!$Q79+ProyDda!I$26*DdaAñoBase!$R79)","v":848.51424011846132},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O79+ProyDda!J$24*DdaAñoBase!$P79+ProyDda!J$25*DdaAñoBase!$Q79+ProyDda!J$26*DdaAñoBase!$R79)","v":867.60397485164901},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O79+ProyDda!K$24*DdaAñoBase!$P79+ProyDda!K$25*DdaAñoBase!$Q79+ProyDda!K$26*DdaAñoBase!$R79)","v":877.40141689813947},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O79+ProyDda!L$24*DdaAñoBase!$P79+ProyDda!L$25*DdaAñoBase!$Q79+ProyDda!L$26*DdaAñoBase!$R79)","v":897.24586800753195},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O79+ProyDda!M$24*DdaAñoBase!$P79+ProyDda!M$25*DdaAñoBase!$Q79+ProyDda!M$26*DdaAñoBase!$R79)","v":917.58542372055319},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O79+ProyDda!N$24*DdaAñoBase!$P79+ProyDda!N$25*DdaAñoBase!$Q79+ProyDda!N$26*DdaAñoBase!$R79)","v":938.41270492322076},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R79","v":1.1654549921418937},{"$f":"+ProyDda!K$26*DdaAñoBase!$R79","v":1.17083542383974},{"$f":"+ProyDda!L$26*DdaAñoBase!$R79","v":1.1816986705679604},{"$f":"+ProyDda!M$26*DdaAñoBase!$R79","v":1.192767807444634},{"$f":"+ProyDda!N$26*DdaAñoBase!$R79","v":1.2040450640596811},null,866.4385198595071,876.2305814742997,896.06416933696403,916.39265591310857,937.20865985916112,{"$f":"+SUMPRODUCT(U82:X82,PremisaCosto!$F$69:$I$69)","v":2971.1724416281168},null,19.342309413084308,19.84445110939248,20.339555713021241,20.827281202667564]
[{"$f":"+DdaAñoBase!A80","v":"BTD_1 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O80+ProyDda!I$24*DdaAñoBase!$P80+ProyDda!I$25*DdaAñoBase!$Q80+ProyDda!I$26*DdaAñoBase!$R80)","v":6.5381725637957135},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O80+ProyDda!J$24*DdaAñoBase!$P80+ProyDda!J$25*DdaAñoBase!$Q80+ProyDda!J$26*DdaAñoBase!$R80)","v":6.6851014201123418},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O80+ProyDda!K$24*DdaAñoBase!$P80+ProyDda!K$25*DdaAñoBase!$Q80+ProyDda!K$26*DdaAñoBase!$R80)","v":6.760507021314635},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O80+ProyDda!L$24*DdaAñoBase!$P80+ProyDda!L$25*DdaAñoBase!$Q80+ProyDda!L$26*DdaAñoBase!$R80)","v":6.9132356056266264},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O80+ProyDda!M$24*DdaAñoBase!$P80+ProyDda!M$25*DdaAñoBase!$Q80+ProyDda!M$26*DdaAñoBase!$R80)","v":7.0697672301991483},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O80+ProyDda!N$24*DdaAñoBase!$P80+ProyDda!N$25*DdaAñoBase!$Q80+ProyDda!N$26*DdaAñoBase!$R80)","v":7.2300436961804673},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R80","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R80","v":0},null,6.6851014201123418,6.760507021314635,6.9132356056266264,7.0697672301991483,7.2300436961804673,{"$f":"+SUMPRODUCT(U83:X83,PremisaCosto!$F$69:$I$69)","v":22.922529146595441},null,0.14887002936060778,0.15272858431199143,0.1565316245725219,0.16027646598131895]
[{"$f":"+DdaAñoBase!A81","v":"BTD_1 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O81+ProyDda!I$24*DdaAñoBase!$P81+ProyDda!I$25*DdaAñoBase!$Q81+ProyDda!I$26*DdaAñoBase!$R81)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O81+ProyDda!J$24*DdaAñoBase!$P81+ProyDda!J$25*DdaAñoBase!$Q81+ProyDda!J$26*DdaAñoBase!$R81)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O81+ProyDda!K$24*DdaAñoBase!$P81+ProyDda!K$25*DdaAñoBase!$Q81+ProyDda!K$26*DdaAñoBase!$R81)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O81+ProyDda!L$24*DdaAñoBase!$P81+ProyDda!L$25*DdaAñoBase!$Q81+ProyDda!L$26*DdaAñoBase!$R81)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O81+ProyDda!M$24*DdaAñoBase!$P81+ProyDda!M$25*DdaAñoBase!$Q81+ProyDda!M$26*DdaAñoBase!$R81)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O81+ProyDda!N$24*DdaAñoBase!$P81+ProyDda!N$25*DdaAñoBase!$Q81+ProyDda!N$26*DdaAñoBase!$R81)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R81","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R81","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U84:X84,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A82","v":"BTD_1 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O82+ProyDda!I$24*DdaAñoBase!$P82+ProyDda!I$25*DdaAñoBase!$Q82+ProyDda!I$26*DdaAñoBase!$R82)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O82+ProyDda!J$24*DdaAñoBase!$P82+ProyDda!J$25*DdaAñoBase!$Q82+ProyDda!J$26*DdaAñoBase!$R82)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O82+ProyDda!K$24*DdaAñoBase!$P82+ProyDda!K$25*DdaAñoBase!$Q82+ProyDda!K$26*DdaAñoBase!$R82)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O82+ProyDda!L$24*DdaAñoBase!$P82+ProyDda!L$25*DdaAñoBase!$Q82+ProyDda!L$26*DdaAñoBase!$R82)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O82+ProyDda!M$24*DdaAñoBase!$P82+ProyDda!M$25*DdaAñoBase!$Q82+ProyDda!M$26*DdaAñoBase!$R82)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O82+ProyDda!N$24*DdaAñoBase!$P82+ProyDda!N$25*DdaAñoBase!$Q82+ProyDda!N$26*DdaAñoBase!$R82)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R82","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R82","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U85:X85,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A83","v":"BTD_1 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O83+ProyDda!I$24*DdaAñoBase!$P83+ProyDda!I$25*DdaAñoBase!$Q83+ProyDda!I$26*DdaAñoBase!$R83)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O83+ProyDda!J$24*DdaAñoBase!$P83+ProyDda!J$25*DdaAñoBase!$Q83+ProyDda!J$26*DdaAñoBase!$R83)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O83+ProyDda!K$24*DdaAñoBase!$P83+ProyDda!K$25*DdaAñoBase!$Q83+ProyDda!K$26*DdaAñoBase!$R83)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O83+ProyDda!L$24*DdaAñoBase!$P83+ProyDda!L$25*DdaAñoBase!$Q83+ProyDda!L$26*DdaAñoBase!$R83)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O83+ProyDda!M$24*DdaAñoBase!$P83+ProyDda!M$25*DdaAñoBase!$Q83+ProyDda!M$26*DdaAñoBase!$R83)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O83+ProyDda!N$24*DdaAñoBase!$P83+ProyDda!N$25*DdaAñoBase!$Q83+ProyDda!N$26*DdaAñoBase!$R83)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R83","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R83","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U86:X86,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A84","v":"BTD_1 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O84+ProyDda!I$24*DdaAñoBase!$P84+ProyDda!I$25*DdaAñoBase!$Q84+ProyDda!I$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O84+ProyDda!J$24*DdaAñoBase!$P84+ProyDda!J$25*DdaAñoBase!$Q84+ProyDda!J$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O84+ProyDda!K$24*DdaAñoBase!$P84+ProyDda!K$25*DdaAñoBase!$Q84+ProyDda!K$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O84+ProyDda!L$24*DdaAñoBase!$P84+ProyDda!L$25*DdaAñoBase!$Q84+ProyDda!L$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O84+ProyDda!M$24*DdaAñoBase!$P84+ProyDda!M$25*DdaAñoBase!$Q84+ProyDda!M$26*DdaAñoBase!$R84)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O84+ProyDda!N$24*DdaAñoBase!$P84+ProyDda!N$25*DdaAñoBase!$Q84+ProyDda!N$26*DdaAñoBase!$R84)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R84","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R84","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U87:X87,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A85","v":"BTD_1 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O85+ProyDda!I$24*DdaAñoBase!$P85+ProyDda!I$25*DdaAñoBase!$Q85+ProyDda!I$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O85+ProyDda!J$24*DdaAñoBase!$P85+ProyDda!J$25*DdaAñoBase!$Q85+ProyDda!J$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O85+ProyDda!K$24*DdaAñoBase!$P85+ProyDda!K$25*DdaAñoBase!$Q85+ProyDda!K$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O85+ProyDda!L$24*DdaAñoBase!$P85+ProyDda!L$25*DdaAñoBase!$Q85+ProyDda!L$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O85+ProyDda!M$24*DdaAñoBase!$P85+ProyDda!M$25*DdaAñoBase!$Q85+ProyDda!M$26*DdaAñoBase!$R85)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O85+ProyDda!N$24*DdaAñoBase!$P85+ProyDda!N$25*DdaAñoBase!$Q85+ProyDda!N$26*DdaAñoBase!$R85)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R85","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R85","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U88:X88,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A86","v":"BTD_1 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O86+ProyDda!I$24*DdaAñoBase!$P86+ProyDda!I$25*DdaAñoBase!$Q86+ProyDda!I$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O86+ProyDda!J$24*DdaAñoBase!$P86+ProyDda!J$25*DdaAñoBase!$Q86+ProyDda!J$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O86+ProyDda!K$24*DdaAñoBase!$P86+ProyDda!K$25*DdaAñoBase!$Q86+ProyDda!K$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O86+ProyDda!L$24*DdaAñoBase!$P86+ProyDda!L$25*DdaAñoBase!$Q86+ProyDda!L$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O86+ProyDda!M$24*DdaAñoBase!$P86+ProyDda!M$25*DdaAñoBase!$Q86+ProyDda!M$26*DdaAñoBase!$R86)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O86+ProyDda!N$24*DdaAñoBase!$P86+ProyDda!N$25*DdaAñoBase!$Q86+ProyDda!N$26*DdaAñoBase!$R86)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R86","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R86","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U89:X89,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O87+ProyDda!I$24*DdaAñoBase!$P87+ProyDda!I$25*DdaAñoBase!$Q87+ProyDda!I$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O87+ProyDda!J$24*DdaAñoBase!$P87+ProyDda!J$25*DdaAñoBase!$Q87+ProyDda!J$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O87+ProyDda!K$24*DdaAñoBase!$P87+ProyDda!K$25*DdaAñoBase!$Q87+ProyDda!K$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O87+ProyDda!L$24*DdaAñoBase!$P87+ProyDda!L$25*DdaAñoBase!$Q87+ProyDda!L$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O87+ProyDda!M$24*DdaAñoBase!$P87+ProyDda!M$25*DdaAñoBase!$Q87+ProyDda!M$26*DdaAñoBase!$R87)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O87+ProyDda!N$24*DdaAñoBase!$P87+ProyDda!N$25*DdaAñoBase!$Q87+ProyDda!N$26*DdaAñoBase!$R87)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R87","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R87","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U90:X90,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O88+ProyDda!I$24*DdaAñoBase!$P88+ProyDda!I$25*DdaAñoBase!$Q88+ProyDda!I$26*DdaAñoBase!$R88)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O88+ProyDda!J$24*DdaAñoBase!$P88+ProyDda!J$25*DdaAñoBase!$Q88+ProyDda!J$26*DdaAñoBase!$R88)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O88+ProyDda!K$24*DdaAñoBase!$P88+ProyDda!K$25*DdaAñoBase!$Q88+ProyDda!K$26*DdaAñoBase!$R88)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O88+ProyDda!L$24*DdaAñoBase!$P88+ProyDda!L$25*DdaAñoBase!$Q88+ProyDda!L$26*DdaAñoBase!$R88)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O88+ProyDda!M$24*DdaAñoBase!$P88+ProyDda!M$25*DdaAñoBase!$Q88+ProyDda!M$26*DdaAñoBase!$R88)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O88+ProyDda!N$24*DdaAñoBase!$P88+ProyDda!N$25*DdaAñoBase!$Q88+ProyDda!N$26*DdaAñoBase!$R88)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R88","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R88","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U91:X91,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O89+ProyDda!I$24*DdaAñoBase!$P89+ProyDda!I$25*DdaAñoBase!$Q89+ProyDda!I$26*DdaAñoBase!$R89)","v":268.73552589548802},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O89+ProyDda!J$24*DdaAñoBase!$P89+ProyDda!J$25*DdaAñoBase!$Q89+ProyDda!J$26*DdaAñoBase!$R89)","v":274.77573063880288},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O89+ProyDda!K$24*DdaAñoBase!$P89+ProyDda!K$25*DdaAñoBase!$Q89+ProyDda!K$26*DdaAñoBase!$R89)","v":277.87564569166335},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O89+ProyDda!L$24*DdaAñoBase!$P89+ProyDda!L$25*DdaAñoBase!$Q89+ProyDda!L$26*DdaAñoBase!$R89)","v":284.1543127393287},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O89+ProyDda!M$24*DdaAñoBase!$P89+ProyDda!M$25*DdaAñoBase!$Q89+ProyDda!M$26*DdaAñoBase!$R89)","v":290.58935206292523},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O89+ProyDda!N$24*DdaAñoBase!$P89+ProyDda!N$25*DdaAñoBase!$Q89+ProyDda!N$26*DdaAñoBase!$R89)","v":297.1783761511856},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R89","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R89","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R89","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R89","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R89","v":0},null,274.77573063880288,277.87564569166335,284.1543127393287,290.58935206292523,297.1783761511856,{"$f":"+SUMPRODUCT(U92:X92,PremisaCosto!$F$69:$I$69)","v":942.18483474122149},null,6.1200174245179255,6.2786670476653512,6.4350393235965271,6.5890240882603734]
[{"$f":"+DdaAñoBase!A90","v":"BTD_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O90+ProyDda!I$24*DdaAñoBase!$P90+ProyDda!I$25*DdaAñoBase!$Q90+ProyDda!I$26*DdaAñoBase!$R90)","v":267.72965319336561},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O90+ProyDda!J$24*DdaAñoBase!$P90+ProyDda!J$25*DdaAñoBase!$Q90+ProyDda!J$26*DdaAñoBase!$R90)","v":273.74725349724713},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O90+ProyDda!K$24*DdaAñoBase!$P90+ProyDda!K$25*DdaAñoBase!$Q90+ProyDda!K$26*DdaAñoBase!$R90)","v":276.83556768838423},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O90+ProyDda!L$24*DdaAñoBase!$P90+ProyDda!L$25*DdaAñoBase!$Q90+ProyDda!L$26*DdaAñoBase!$R90)","v":283.09073803077081},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O90+ProyDda!M$24*DdaAñoBase!$P90+ProyDda!M$25*DdaAñoBase!$Q90+ProyDda!M$26*DdaAñoBase!$R90)","v":289.50169556597149},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O90+ProyDda!N$24*DdaAñoBase!$P90+ProyDda!N$25*DdaAñoBase!$Q90+ProyDda!N$26*DdaAñoBase!$R90)","v":296.06606173638858},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R90","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R90","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R90","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R90","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R90","v":0},null,273.74725349724713,276.83556768838423,283.09073803077081,289.50169556597149,296.06606173638858,{"$f":"+SUMPRODUCT(U93:X93,PremisaCosto!$F$69:$I$69)","v":938.65829179559148},null,6.0971143430778625,6.2551703423865774,6.41095753520068,{"$f":"+MAX(L93-K93,0)","v":6.5643661704170881}]
[{"$f":"+DdaAñoBase!A91","v":"BTD_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O91+ProyDda!I$24*DdaAñoBase!$P91+ProyDda!I$25*DdaAñoBase!$Q91+ProyDda!I$26*DdaAñoBase!$R91)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O91+ProyDda!J$24*DdaAñoBase!$P91+ProyDda!J$25*DdaAñoBase!$Q91+ProyDda!J$26*DdaAñoBase!$R91)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O91+ProyDda!K$24*DdaAñoBase!$P91+ProyDda!K$25*DdaAñoBase!$Q91+ProyDda!K$26*DdaAñoBase!$R91)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O91+ProyDda!L$24*DdaAñoBase!$P91+ProyDda!L$25*DdaAñoBase!$Q91+ProyDda!L$26*DdaAñoBase!$R91)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O91+ProyDda!M$24*DdaAñoBase!$P91+ProyDda!M$25*DdaAñoBase!$Q91+ProyDda!M$26*DdaAñoBase!$R91)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O91+ProyDda!N$24*DdaAñoBase!$P91+ProyDda!N$25*DdaAñoBase!$Q91+ProyDda!N$26*DdaAñoBase!$R91)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R91","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R91","v":0},null,1.028477141555745,1.0400780032791745,1.0635747085579426,1.087656496953715,1.112314414796995,{"$f":"+SUMPRODUCT(U94:X94,PremisaCosto!$F$69:$I$69)","v":3.5265429456300676},null,2.2903081440093231E-2,{"$f":"+MAX(J94-I94,0)","v":2.3496705278768015E-2},2.4081788395772463E-2,2.4657917843279975E-2]
[{"$f":"+DdaAñoBase!A92","v":"BTD_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O92+ProyDda!I$24*DdaAñoBase!$P92+ProyDda!I$25*DdaAñoBase!$Q92+ProyDda!I$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O92+ProyDda!J$24*DdaAñoBase!$P92+ProyDda!J$25*DdaAñoBase!$Q92+ProyDda!J$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O92+ProyDda!K$24*DdaAñoBase!$P92+ProyDda!K$25*DdaAñoBase!$Q92+ProyDda!K$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O92+ProyDda!L$24*DdaAñoBase!$P92+ProyDda!L$25*DdaAñoBase!$Q92+ProyDda!L$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O92+ProyDda!M$24*DdaAñoBase!$P92+ProyDda!M$25*DdaAñoBase!$Q92+ProyDda!M$26*DdaAñoBase!$R92)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O92+ProyDda!N$24*DdaAñoBase!$P92+ProyDda!N$25*DdaAñoBase!$Q92+ProyDda!N$26*DdaAñoBase!$R92)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R92","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R92","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U95:X95,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A93","v":"BTD_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O93+ProyDda!I$24*DdaAñoBase!$P93+ProyDda!I$25*DdaAñoBase!$Q93+ProyDda!I$26*DdaAñoBase!$R93)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O93+ProyDda!J$24*DdaAñoBase!$P93+ProyDda!J$25*DdaAñoBase!$Q93+ProyDda!J$26*DdaAñoBase!$R93)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O93+ProyDda!K$24*DdaAñoBase!$P93+ProyDda!K$25*DdaAñoBase!$Q93+ProyDda!K$26*DdaAñoBase!$R93)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O93+ProyDda!L$24*DdaAñoBase!$P93+ProyDda!L$25*DdaAñoBase!$Q93+ProyDda!L$26*DdaAñoBase!$R93)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O93+ProyDda!M$24*DdaAñoBase!$P93+ProyDda!M$25*DdaAñoBase!$Q93+ProyDda!M$26*DdaAñoBase!$R93)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O93+ProyDda!N$24*DdaAñoBase!$P93+ProyDda!N$25*DdaAñoBase!$Q93+ProyDda!N$26*DdaAñoBase!$R93)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R93","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R93","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U96:X96,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A94","v":"BTD_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O94+ProyDda!I$24*DdaAñoBase!$P94+ProyDda!I$25*DdaAñoBase!$Q94+ProyDda!I$26*DdaAñoBase!$R94)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O94+ProyDda!J$24*DdaAñoBase!$P94+ProyDda!J$25*DdaAñoBase!$Q94+ProyDda!J$26*DdaAñoBase!$R94)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O94+ProyDda!K$24*DdaAñoBase!$P94+ProyDda!K$25*DdaAñoBase!$Q94+ProyDda!K$26*DdaAñoBase!$R94)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O94+ProyDda!L$24*DdaAñoBase!$P94+ProyDda!L$25*DdaAñoBase!$Q94+ProyDda!L$26*DdaAñoBase!$R94)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O94+ProyDda!M$24*DdaAñoBase!$P94+ProyDda!M$25*DdaAñoBase!$Q94+ProyDda!M$26*DdaAñoBase!$R94)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O94+ProyDda!N$24*DdaAñoBase!$P94+ProyDda!N$25*DdaAñoBase!$Q94+ProyDda!N$26*DdaAñoBase!$R94)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R94","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R94","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U97:X97,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A95","v":"BTD_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O95+ProyDda!I$24*DdaAñoBase!$P95+ProyDda!I$25*DdaAñoBase!$Q95+ProyDda!I$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O95+ProyDda!J$24*DdaAñoBase!$P95+ProyDda!J$25*DdaAñoBase!$Q95+ProyDda!J$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O95+ProyDda!K$24*DdaAñoBase!$P95+ProyDda!K$25*DdaAñoBase!$Q95+ProyDda!K$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O95+ProyDda!L$24*DdaAñoBase!$P95+ProyDda!L$25*DdaAñoBase!$Q95+ProyDda!L$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O95+ProyDda!M$24*DdaAñoBase!$P95+ProyDda!M$25*DdaAñoBase!$Q95+ProyDda!M$26*DdaAñoBase!$R95)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O95+ProyDda!N$24*DdaAñoBase!$P95+ProyDda!N$25*DdaAñoBase!$Q95+ProyDda!N$26*DdaAñoBase!$R95)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R95","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R95","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U98:X98,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A96","v":"BTD_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O96+ProyDda!I$24*DdaAñoBase!$P96+ProyDda!I$25*DdaAñoBase!$Q96+ProyDda!I$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O96+ProyDda!J$24*DdaAñoBase!$P96+ProyDda!J$25*DdaAñoBase!$Q96+ProyDda!J$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O96+ProyDda!K$24*DdaAñoBase!$P96+ProyDda!K$25*DdaAñoBase!$Q96+ProyDda!K$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O96+ProyDda!L$24*DdaAñoBase!$P96+ProyDda!L$25*DdaAñoBase!$Q96+ProyDda!L$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O96+ProyDda!M$24*DdaAñoBase!$P96+ProyDda!M$25*DdaAñoBase!$Q96+ProyDda!M$26*DdaAñoBase!$R96)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O96+ProyDda!N$24*DdaAñoBase!$P96+ProyDda!N$25*DdaAñoBase!$Q96+ProyDda!N$26*DdaAñoBase!$R96)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R96","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R96","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U99:X99,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A97","v":"BTD_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O97+ProyDda!I$24*DdaAñoBase!$P97+ProyDda!I$25*DdaAñoBase!$Q97+ProyDda!I$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O97+ProyDda!J$24*DdaAñoBase!$P97+ProyDda!J$25*DdaAñoBase!$Q97+ProyDda!J$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O97+ProyDda!K$24*DdaAñoBase!$P97+ProyDda!K$25*DdaAñoBase!$Q97+ProyDda!K$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O97+ProyDda!L$24*DdaAñoBase!$P97+ProyDda!L$25*DdaAñoBase!$Q97+ProyDda!L$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O97+ProyDda!M$24*DdaAñoBase!$P97+ProyDda!M$25*DdaAñoBase!$Q97+ProyDda!M$26*DdaAñoBase!$R97)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O97+ProyDda!N$24*DdaAñoBase!$P97+ProyDda!N$25*DdaAñoBase!$Q97+ProyDda!N$26*DdaAñoBase!$R97)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R97","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R97","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U100:X100,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O98+ProyDda!I$24*DdaAñoBase!$P98+ProyDda!I$25*DdaAñoBase!$Q98+ProyDda!I$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O98+ProyDda!J$24*DdaAñoBase!$P98+ProyDda!J$25*DdaAñoBase!$Q98+ProyDda!J$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O98+ProyDda!K$24*DdaAñoBase!$P98+ProyDda!K$25*DdaAñoBase!$Q98+ProyDda!K$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O98+ProyDda!L$24*DdaAñoBase!$P98+ProyDda!L$25*DdaAñoBase!$Q98+ProyDda!L$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O98+ProyDda!M$24*DdaAñoBase!$P98+ProyDda!M$25*DdaAñoBase!$Q98+ProyDda!M$26*DdaAñoBase!$R98)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O98+ProyDda!N$24*DdaAñoBase!$P98+ProyDda!N$25*DdaAñoBase!$Q98+ProyDda!N$26*DdaAñoBase!$R98)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R98","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R98","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U101:X101,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O99+ProyDda!I$24*DdaAñoBase!$P99+ProyDda!I$25*DdaAñoBase!$Q99+ProyDda!I$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O99+ProyDda!J$24*DdaAñoBase!$P99+ProyDda!J$25*DdaAñoBase!$Q99+ProyDda!J$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O99+ProyDda!K$24*DdaAñoBase!$P99+ProyDda!K$25*DdaAñoBase!$Q99+ProyDda!K$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O99+ProyDda!L$24*DdaAñoBase!$P99+ProyDda!L$25*DdaAñoBase!$Q99+ProyDda!L$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O99+ProyDda!M$24*DdaAñoBase!$P99+ProyDda!M$25*DdaAñoBase!$Q99+ProyDda!M$26*DdaAñoBase!$R99)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O99+ProyDda!N$24*DdaAñoBase!$P99+ProyDda!N$25*DdaAñoBase!$Q99+ProyDda!N$26*DdaAñoBase!$R99)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R99","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R99","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U102:X102,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O100+ProyDda!I$24*DdaAñoBase!$P100+ProyDda!I$25*DdaAñoBase!$Q100+ProyDda!I$26*DdaAñoBase!$R100)","v":47.276016999753622},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O100+ProyDda!J$24*DdaAñoBase!$P100+ProyDda!J$25*DdaAñoBase!$Q100+ProyDda!J$26*DdaAñoBase!$R100)","v":48.338425653120012},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O100+ProyDda!K$24*DdaAñoBase!$P100+ProyDda!K$25*DdaAñoBase!$Q100+ProyDda!K$26*DdaAñoBase!$R100)","v":48.883666154121208},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O100+ProyDda!L$24*DdaAñoBase!$P100+ProyDda!L$25*DdaAñoBase!$Q100+ProyDda!L$26*DdaAñoBase!$R100)","v":49.988011302223299},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O100+ProyDda!M$24*DdaAñoBase!$P100+ProyDda!M$25*DdaAñoBase!$Q100+ProyDda!M$26*DdaAñoBase!$R100)","v":51.119855356824608},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O100+ProyDda!N$24*DdaAñoBase!$P100+ProyDda!N$25*DdaAñoBase!$Q100+ProyDda!N$26*DdaAñoBase!$R100)","v":52.278777495458769},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R100","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R100","v":0},null,48.338425653120012,48.883666154121208,49.988011302223299,51.119855356824608,52.278777495458769,{"$f":"+SUMPRODUCT(U103:X103,PremisaCosto!$F$69:$I$69)","v":165.74751844461321},null,1.0764448276843908,1.1043451481020909,1.1318440546013093,1.1589221386341606]
[{"$f":"+DdaAñoBase!A101","v":"BTD_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O101+ProyDda!I$24*DdaAñoBase!$P101+ProyDda!I$25*DdaAñoBase!$Q101+ProyDda!I$26*DdaAñoBase!$R101)","v":46.270144297631205},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O101+ProyDda!J$24*DdaAñoBase!$P101+ProyDda!J$25*DdaAñoBase!$Q101+ProyDda!J$26*DdaAñoBase!$R101)","v":47.309948511564265},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O101+ProyDda!K$24*DdaAñoBase!$P101+ProyDda!K$25*DdaAñoBase!$Q101+ProyDda!K$26*DdaAñoBase!$R101)","v":47.843588150842031},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O101+ProyDda!L$24*DdaAñoBase!$P101+ProyDda!L$25*DdaAñoBase!$Q101+ProyDda!L$26*DdaAñoBase!$R101)","v":48.924436593665355},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O101+ProyDda!M$24*DdaAñoBase!$P101+ProyDda!M$25*DdaAñoBase!$Q101+ProyDda!M$26*DdaAñoBase!$R101)","v":50.032198859870896},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O101+ProyDda!N$24*DdaAñoBase!$P101+ProyDda!N$25*DdaAñoBase!$Q101+ProyDda!N$26*DdaAñoBase!$R101)","v":51.166463080661771},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R101","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R101","v":0},null,47.309948511564265,47.843588150842031,48.924436593665355,50.032198859870896,51.166463080661771,{"$f":"+SUMPRODUCT(U104:X104,PremisaCosto!$F$69:$I$69)","v":162.22097549898311},null,1.0535417462442993,1.0808484428233243,1.1077622662055404,1.1342642207908753]
[{"$f":"+DdaAñoBase!A102","v":"BTD_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O102+ProyDda!I$24*DdaAñoBase!$P102+ProyDda!I$25*DdaAñoBase!$Q102+ProyDda!I$26*DdaAñoBase!$R102)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O102+ProyDda!J$24*DdaAñoBase!$P102+ProyDda!J$25*DdaAñoBase!$Q102+ProyDda!J$26*DdaAñoBase!$R102)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O102+ProyDda!K$24*DdaAñoBase!$P102+ProyDda!K$25*DdaAñoBase!$Q102+ProyDda!K$26*DdaAñoBase!$R102)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O102+ProyDda!L$24*DdaAñoBase!$P102+ProyDda!L$25*DdaAñoBase!$Q102+ProyDda!L$26*DdaAñoBase!$R102)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O102+ProyDda!M$24*DdaAñoBase!$P102+ProyDda!M$25*DdaAñoBase!$Q102+ProyDda!M$26*DdaAñoBase!$R102)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O102+ProyDda!N$24*DdaAñoBase!$P102+ProyDda!N$25*DdaAñoBase!$Q102+ProyDda!N$26*DdaAñoBase!$R102)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R102","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R102","v":0},null,1.028477141555745,1.0400780032791745,1.0635747085579426,1.087656496953715,1.112314414796995,{"$f":"+SUMPRODUCT(U105:X105,PremisaCosto!$F$69:$I$69)","v":3.5265429456300676},null,2.2903081440093231E-2,2.3496705278768015E-2,2.4081788395772463E-2,2.4657917843279975E-2]
[{"$f":"+DdaAñoBase!A103","v":"BTD_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O103+ProyDda!I$24*DdaAñoBase!$P103+ProyDda!I$25*DdaAñoBase!$Q103+ProyDda!I$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O103+ProyDda!J$24*DdaAñoBase!$P103+ProyDda!J$25*DdaAñoBase!$Q103+ProyDda!J$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O103+ProyDda!K$24*DdaAñoBase!$P103+ProyDda!K$25*DdaAñoBase!$Q103+ProyDda!K$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O103+ProyDda!L$24*DdaAñoBase!$P103+ProyDda!L$25*DdaAñoBase!$Q103+ProyDda!L$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O103+ProyDda!M$24*DdaAñoBase!$P103+ProyDda!M$25*DdaAñoBase!$Q103+ProyDda!M$26*DdaAñoBase!$R103)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O103+ProyDda!N$24*DdaAñoBase!$P103+ProyDda!N$25*DdaAñoBase!$Q103+ProyDda!N$26*DdaAñoBase!$R103)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R103","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R103","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U106:X106,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A104","v":"BTD_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O104+ProyDda!I$24*DdaAñoBase!$P104+ProyDda!I$25*DdaAñoBase!$Q104+ProyDda!I$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O104+ProyDda!J$24*DdaAñoBase!$P104+ProyDda!J$25*DdaAñoBase!$Q104+ProyDda!J$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O104+ProyDda!K$24*DdaAñoBase!$P104+ProyDda!K$25*DdaAñoBase!$Q104+ProyDda!K$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O104+ProyDda!L$24*DdaAñoBase!$P104+ProyDda!L$25*DdaAñoBase!$Q104+ProyDda!L$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O104+ProyDda!M$24*DdaAñoBase!$P104+ProyDda!M$25*DdaAñoBase!$Q104+ProyDda!M$26*DdaAñoBase!$R104)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O104+ProyDda!N$24*DdaAñoBase!$P104+ProyDda!N$25*DdaAñoBase!$Q104+ProyDda!N$26*DdaAñoBase!$R104)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R104","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R104","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U107:X107,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A105","v":"BTD_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O105+ProyDda!I$24*DdaAñoBase!$P105+ProyDda!I$25*DdaAñoBase!$Q105+ProyDda!I$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O105+ProyDda!J$24*DdaAñoBase!$P105+ProyDda!J$25*DdaAñoBase!$Q105+ProyDda!J$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O105+ProyDda!K$24*DdaAñoBase!$P105+ProyDda!K$25*DdaAñoBase!$Q105+ProyDda!K$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O105+ProyDda!L$24*DdaAñoBase!$P105+ProyDda!L$25*DdaAñoBase!$Q105+ProyDda!L$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O105+ProyDda!M$24*DdaAñoBase!$P105+ProyDda!M$25*DdaAñoBase!$Q105+ProyDda!M$26*DdaAñoBase!$R105)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O105+ProyDda!N$24*DdaAñoBase!$P105+ProyDda!N$25*DdaAñoBase!$Q105+ProyDda!N$26*DdaAñoBase!$R105)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R105","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R105","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U108:X108,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A106","v":"BTD_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O106+ProyDda!I$24*DdaAñoBase!$P106+ProyDda!I$25*DdaAñoBase!$Q106+ProyDda!I$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O106+ProyDda!J$24*DdaAñoBase!$P106+ProyDda!J$25*DdaAñoBase!$Q106+ProyDda!J$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O106+ProyDda!K$24*DdaAñoBase!$P106+ProyDda!K$25*DdaAñoBase!$Q106+ProyDda!K$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O106+ProyDda!L$24*DdaAñoBase!$P106+ProyDda!L$25*DdaAñoBase!$Q106+ProyDda!L$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O106+ProyDda!M$24*DdaAñoBase!$P106+ProyDda!M$25*DdaAñoBase!$Q106+ProyDda!M$26*DdaAñoBase!$R106)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O106+ProyDda!N$24*DdaAñoBase!$P106+ProyDda!N$25*DdaAñoBase!$Q106+ProyDda!N$26*DdaAñoBase!$R106)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R106","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R106","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U109:X109,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A107","v":"BTD_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O107+ProyDda!I$24*DdaAñoBase!$P107+ProyDda!I$25*DdaAñoBase!$Q107+ProyDda!I$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O107+ProyDda!J$24*DdaAñoBase!$P107+ProyDda!J$25*DdaAñoBase!$Q107+ProyDda!J$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O107+ProyDda!K$24*DdaAñoBase!$P107+ProyDda!K$25*DdaAñoBase!$Q107+ProyDda!K$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O107+ProyDda!L$24*DdaAñoBase!$P107+ProyDda!L$25*DdaAñoBase!$Q107+ProyDda!L$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O107+ProyDda!M$24*DdaAñoBase!$P107+ProyDda!M$25*DdaAñoBase!$Q107+ProyDda!M$26*DdaAñoBase!$R107)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O107+ProyDda!N$24*DdaAñoBase!$P107+ProyDda!N$25*DdaAñoBase!$Q107+ProyDda!N$26*DdaAñoBase!$R107)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R107","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R107","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U110:X110,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A108","v":"BTD_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O108+ProyDda!I$24*DdaAñoBase!$P108+ProyDda!I$25*DdaAñoBase!$Q108+ProyDda!I$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O108+ProyDda!J$24*DdaAñoBase!$P108+ProyDda!J$25*DdaAñoBase!$Q108+ProyDda!J$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O108+ProyDda!K$24*DdaAñoBase!$P108+ProyDda!K$25*DdaAñoBase!$Q108+ProyDda!K$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O108+ProyDda!L$24*DdaAñoBase!$P108+ProyDda!L$25*DdaAñoBase!$Q108+ProyDda!L$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O108+ProyDda!M$24*DdaAñoBase!$P108+ProyDda!M$25*DdaAñoBase!$Q108+ProyDda!M$26*DdaAñoBase!$R108)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O108+ProyDda!N$24*DdaAñoBase!$P108+ProyDda!N$25*DdaAñoBase!$Q108+ProyDda!N$26*DdaAñoBase!$R108)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R108","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R108","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U111:X111,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O109+ProyDda!I$24*DdaAñoBase!$P109+ProyDda!I$25*DdaAñoBase!$Q109+ProyDda!I$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O109+ProyDda!J$24*DdaAñoBase!$P109+ProyDda!J$25*DdaAñoBase!$Q109+ProyDda!J$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O109+ProyDda!K$24*DdaAñoBase!$P109+ProyDda!K$25*DdaAñoBase!$Q109+ProyDda!K$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O109+ProyDda!L$24*DdaAñoBase!$P109+ProyDda!L$25*DdaAñoBase!$Q109+ProyDda!L$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O109+ProyDda!M$24*DdaAñoBase!$P109+ProyDda!M$25*DdaAñoBase!$Q109+ProyDda!M$26*DdaAñoBase!$R109)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O109+ProyDda!N$24*DdaAñoBase!$P109+ProyDda!N$25*DdaAñoBase!$Q109+ProyDda!N$26*DdaAñoBase!$R109)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R109","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R109","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U112:X112,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O110+ProyDda!I$24*DdaAñoBase!$P110+ProyDda!I$25*DdaAñoBase!$Q110+ProyDda!I$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O110+ProyDda!J$24*DdaAñoBase!$P110+ProyDda!J$25*DdaAñoBase!$Q110+ProyDda!J$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O110+ProyDda!K$24*DdaAñoBase!$P110+ProyDda!K$25*DdaAñoBase!$Q110+ProyDda!K$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O110+ProyDda!L$24*DdaAñoBase!$P110+ProyDda!L$25*DdaAñoBase!$Q110+ProyDda!L$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O110+ProyDda!M$24*DdaAñoBase!$P110+ProyDda!M$25*DdaAñoBase!$Q110+ProyDda!M$26*DdaAñoBase!$R110)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O110+ProyDda!N$24*DdaAñoBase!$P110+ProyDda!N$25*DdaAñoBase!$Q110+ProyDda!N$26*DdaAñoBase!$R110)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R110","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R110","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U113:X113,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O111+ProyDda!I$24*DdaAñoBase!$P111+ProyDda!I$25*DdaAñoBase!$Q111+ProyDda!I$26*DdaAñoBase!$R111)","v":55.993580418147893},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O111+ProyDda!J$24*DdaAñoBase!$P111+ProyDda!J$25*DdaAñoBase!$Q111+ProyDda!J$26*DdaAñoBase!$R111)","v":57.251894213269793},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O111+ProyDda!K$24*DdaAñoBase!$P111+ProyDda!K$25*DdaAñoBase!$Q111+ProyDda!K$26*DdaAñoBase!$R111)","v":57.897675515874042},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O111+ProyDda!L$24*DdaAñoBase!$P111+ProyDda!L$25*DdaAñoBase!$Q111+ProyDda!L$26*DdaAñoBase!$R111)","v":59.205658776392127},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O111+ProyDda!M$24*DdaAñoBase!$P111+ProyDda!M$25*DdaAñoBase!$Q111+ProyDda!M$26*DdaAñoBase!$R111)","v":60.5462116637568},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O111+ProyDda!N$24*DdaAñoBase!$P111+ProyDda!N$25*DdaAñoBase!$Q111+ProyDda!N$26*DdaAñoBase!$R111)","v":61.91883575703271},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R111","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R111","v":0},null,57.251894213269793,57.897675515874042,59.205658776392127,60.5462116637568,61.91883575703271,{"$f":"+SUMPRODUCT(U114:X114,PremisaCosto!$F$69:$I$69)","v":196.31089064007378},null,1.2749382001651952,1.3079832605180854,1.340552887364673,1.3726240932759097]
[{"$f":"+DdaAñoBase!A112","v":"BTD_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O112+ProyDda!I$24*DdaAñoBase!$P112+ProyDda!I$25*DdaAñoBase!$Q112+ProyDda!I$26*DdaAñoBase!$R112)","v":55.993580418147893},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O112+ProyDda!J$24*DdaAñoBase!$P112+ProyDda!J$25*DdaAñoBase!$Q112+ProyDda!J$26*DdaAñoBase!$R112)","v":57.251894213269793},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O112+ProyDda!K$24*DdaAñoBase!$P112+ProyDda!K$25*DdaAñoBase!$Q112+ProyDda!K$26*DdaAñoBase!$R112)","v":57.897675515874042},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O112+ProyDda!L$24*DdaAñoBase!$P112+ProyDda!L$25*DdaAñoBase!$Q112+ProyDda!L$26*DdaAñoBase!$R112)","v":59.205658776392127},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O112+ProyDda!M$24*DdaAñoBase!$P112+ProyDda!M$25*DdaAñoBase!$Q112+ProyDda!M$26*DdaAñoBase!$R112)","v":60.5462116637568},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O112+ProyDda!N$24*DdaAñoBase!$P112+ProyDda!N$25*DdaAñoBase!$Q112+ProyDda!N$26*DdaAñoBase!$R112)","v":61.91883575703271},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R112","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R112","v":0},null,57.251894213269793,57.897675515874042,59.205658776392127,60.5462116637568,61.91883575703271,{"$f":"+SUMPRODUCT(U115:X115,PremisaCosto!$F$69:$I$69)","v":196.31089064007378},null,1.2749382001651952,1.3079832605180854,1.340552887364673,1.3726240932759097]
[{"$f":"+DdaAñoBase!A113","v":"BTD_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O113+ProyDda!I$24*DdaAñoBase!$P113+ProyDda!I$25*DdaAñoBase!$Q113+ProyDda!I$26*DdaAñoBase!$R113)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O113+ProyDda!J$24*DdaAñoBase!$P113+ProyDda!J$25*DdaAñoBase!$Q113+ProyDda!J$26*DdaAñoBase!$R113)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O113+ProyDda!K$24*DdaAñoBase!$P113+ProyDda!K$25*DdaAñoBase!$Q113+ProyDda!K$26*DdaAñoBase!$R113)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O113+ProyDda!L$24*DdaAñoBase!$P113+ProyDda!L$25*DdaAñoBase!$Q113+ProyDda!L$26*DdaAñoBase!$R113)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O113+ProyDda!M$24*DdaAñoBase!$P113+ProyDda!M$25*DdaAñoBase!$Q113+ProyDda!M$26*DdaAñoBase!$R113)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O113+ProyDda!N$24*DdaAñoBase!$P113+ProyDda!N$25*DdaAñoBase!$Q113+ProyDda!N$26*DdaAñoBase!$R113)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R113","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R113","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U116:X116,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A114","v":"BTD_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O114+ProyDda!I$24*DdaAñoBase!$P114+ProyDda!I$25*DdaAñoBase!$Q114+ProyDda!I$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O114+ProyDda!J$24*DdaAñoBase!$P114+ProyDda!J$25*DdaAñoBase!$Q114+ProyDda!J$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O114+ProyDda!K$24*DdaAñoBase!$P114+ProyDda!K$25*DdaAñoBase!$Q114+ProyDda!K$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O114+ProyDda!L$24*DdaAñoBase!$P114+ProyDda!L$25*DdaAñoBase!$Q114+ProyDda!L$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O114+ProyDda!M$24*DdaAñoBase!$P114+ProyDda!M$25*DdaAñoBase!$Q114+ProyDda!M$26*DdaAñoBase!$R114)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O114+ProyDda!N$24*DdaAñoBase!$P114+ProyDda!N$25*DdaAñoBase!$Q114+ProyDda!N$26*DdaAñoBase!$R114)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R114","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R114","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U117:X117,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A115","v":"BTD_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O115+ProyDda!I$24*DdaAñoBase!$P115+ProyDda!I$25*DdaAñoBase!$Q115+ProyDda!I$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O115+ProyDda!J$24*DdaAñoBase!$P115+ProyDda!J$25*DdaAñoBase!$Q115+ProyDda!J$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O115+ProyDda!K$24*DdaAñoBase!$P115+ProyDda!K$25*DdaAñoBase!$Q115+ProyDda!K$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O115+ProyDda!L$24*DdaAñoBase!$P115+ProyDda!L$25*DdaAñoBase!$Q115+ProyDda!L$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O115+ProyDda!M$24*DdaAñoBase!$P115+ProyDda!M$25*DdaAñoBase!$Q115+ProyDda!M$26*DdaAñoBase!$R115)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O115+ProyDda!N$24*DdaAñoBase!$P115+ProyDda!N$25*DdaAñoBase!$Q115+ProyDda!N$26*DdaAñoBase!$R115)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R115","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R115","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U118:X118,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A116","v":"BTD_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O116+ProyDda!I$24*DdaAñoBase!$P116+ProyDda!I$25*DdaAñoBase!$Q116+ProyDda!I$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O116+ProyDda!J$24*DdaAñoBase!$P116+ProyDda!J$25*DdaAñoBase!$Q116+ProyDda!J$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O116+ProyDda!K$24*DdaAñoBase!$P116+ProyDda!K$25*DdaAñoBase!$Q116+ProyDda!K$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O116+ProyDda!L$24*DdaAñoBase!$P116+ProyDda!L$25*DdaAñoBase!$Q116+ProyDda!L$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O116+ProyDda!M$24*DdaAñoBase!$P116+ProyDda!M$25*DdaAñoBase!$Q116+ProyDda!M$26*DdaAñoBase!$R116)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O116+ProyDda!N$24*DdaAñoBase!$P116+ProyDda!N$25*DdaAñoBase!$Q116+ProyDda!N$26*DdaAñoBase!$R116)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R116","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R116","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U119:X119,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A117","v":"BTD_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O117+ProyDda!I$24*DdaAñoBase!$P117+ProyDda!I$25*DdaAñoBase!$Q117+ProyDda!I$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O117+ProyDda!J$24*DdaAñoBase!$P117+ProyDda!J$25*DdaAñoBase!$Q117+ProyDda!J$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O117+ProyDda!K$24*DdaAñoBase!$P117+ProyDda!K$25*DdaAñoBase!$Q117+ProyDda!K$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O117+ProyDda!L$24*DdaAñoBase!$P117+ProyDda!L$25*DdaAñoBase!$Q117+ProyDda!L$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O117+ProyDda!M$24*DdaAñoBase!$P117+ProyDda!M$25*DdaAñoBase!$Q117+ProyDda!M$26*DdaAñoBase!$R117)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O117+ProyDda!N$24*DdaAñoBase!$P117+ProyDda!N$25*DdaAñoBase!$Q117+ProyDda!N$26*DdaAñoBase!$R117)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R117","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R117","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U120:X120,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A118","v":"BTD_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O118+ProyDda!I$24*DdaAñoBase!$P118+ProyDda!I$25*DdaAñoBase!$Q118+ProyDda!I$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O118+ProyDda!J$24*DdaAñoBase!$P118+ProyDda!J$25*DdaAñoBase!$Q118+ProyDda!J$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O118+ProyDda!K$24*DdaAñoBase!$P118+ProyDda!K$25*DdaAñoBase!$Q118+ProyDda!K$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O118+ProyDda!L$24*DdaAñoBase!$P118+ProyDda!L$25*DdaAñoBase!$Q118+ProyDda!L$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O118+ProyDda!M$24*DdaAñoBase!$P118+ProyDda!M$25*DdaAñoBase!$Q118+ProyDda!M$26*DdaAñoBase!$R118)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O118+ProyDda!N$24*DdaAñoBase!$P118+ProyDda!N$25*DdaAñoBase!$Q118+ProyDda!N$26*DdaAñoBase!$R118)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R118","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R118","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U121:X121,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A119","v":"BTD_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O119+ProyDda!I$24*DdaAñoBase!$P119+ProyDda!I$25*DdaAñoBase!$Q119+ProyDda!I$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O119+ProyDda!J$24*DdaAñoBase!$P119+ProyDda!J$25*DdaAñoBase!$Q119+ProyDda!J$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O119+ProyDda!K$24*DdaAñoBase!$P119+ProyDda!K$25*DdaAñoBase!$Q119+ProyDda!K$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O119+ProyDda!L$24*DdaAñoBase!$P119+ProyDda!L$25*DdaAñoBase!$Q119+ProyDda!L$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O119+ProyDda!M$24*DdaAñoBase!$P119+ProyDda!M$25*DdaAñoBase!$Q119+ProyDda!M$26*DdaAñoBase!$R119)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O119+ProyDda!N$24*DdaAñoBase!$P119+ProyDda!N$25*DdaAñoBase!$Q119+ProyDda!N$26*DdaAñoBase!$R119)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R119","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R119","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U122:X122,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O120+ProyDda!I$24*DdaAñoBase!$P120+ProyDda!I$25*DdaAñoBase!$Q120+ProyDda!I$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O120+ProyDda!J$24*DdaAñoBase!$P120+ProyDda!J$25*DdaAñoBase!$Q120+ProyDda!J$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O120+ProyDda!K$24*DdaAñoBase!$P120+ProyDda!K$25*DdaAñoBase!$Q120+ProyDda!K$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O120+ProyDda!L$24*DdaAñoBase!$P120+ProyDda!L$25*DdaAñoBase!$Q120+ProyDda!L$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O120+ProyDda!M$24*DdaAñoBase!$P120+ProyDda!M$25*DdaAñoBase!$Q120+ProyDda!M$26*DdaAñoBase!$R120)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O120+ProyDda!N$24*DdaAñoBase!$P120+ProyDda!N$25*DdaAñoBase!$Q120+ProyDda!N$26*DdaAñoBase!$R120)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R120","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R120","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U123:X123,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O121+ProyDda!I$24*DdaAñoBase!$P121+ProyDda!I$25*DdaAñoBase!$Q121+ProyDda!I$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O121+ProyDda!J$24*DdaAñoBase!$P121+ProyDda!J$25*DdaAñoBase!$Q121+ProyDda!J$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O121+ProyDda!K$24*DdaAñoBase!$P121+ProyDda!K$25*DdaAñoBase!$Q121+ProyDda!K$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O121+ProyDda!L$24*DdaAñoBase!$P121+ProyDda!L$25*DdaAñoBase!$Q121+ProyDda!L$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O121+ProyDda!M$24*DdaAñoBase!$P121+ProyDda!M$25*DdaAñoBase!$Q121+ProyDda!M$26*DdaAñoBase!$R121)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O121+ProyDda!N$24*DdaAñoBase!$P121+ProyDda!N$25*DdaAñoBase!$Q121+ProyDda!N$26*DdaAñoBase!$R121)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R121","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R121","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U124:X124,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O122+ProyDda!I$24*DdaAñoBase!$P122+ProyDda!I$25*DdaAñoBase!$Q122+ProyDda!I$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O122+ProyDda!J$24*DdaAñoBase!$P122+ProyDda!J$25*DdaAñoBase!$Q122+ProyDda!J$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O122+ProyDda!K$24*DdaAñoBase!$P122+ProyDda!K$25*DdaAñoBase!$Q122+ProyDda!K$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O122+ProyDda!L$24*DdaAñoBase!$P122+ProyDda!L$25*DdaAñoBase!$Q122+ProyDda!L$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O122+ProyDda!M$24*DdaAñoBase!$P122+ProyDda!M$25*DdaAñoBase!$Q122+ProyDda!M$26*DdaAñoBase!$R122)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O122+ProyDda!N$24*DdaAñoBase!$P122+ProyDda!N$25*DdaAñoBase!$Q122+ProyDda!N$26*DdaAñoBase!$R122)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R122","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R122","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U125:X125,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A123","v":"BTD_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O123+ProyDda!I$24*DdaAñoBase!$P123+ProyDda!I$25*DdaAñoBase!$Q123+ProyDda!I$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O123+ProyDda!J$24*DdaAñoBase!$P123+ProyDda!J$25*DdaAñoBase!$Q123+ProyDda!J$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O123+ProyDda!K$24*DdaAñoBase!$P123+ProyDda!K$25*DdaAñoBase!$Q123+ProyDda!K$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O123+ProyDda!L$24*DdaAñoBase!$P123+ProyDda!L$25*DdaAñoBase!$Q123+ProyDda!L$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O123+ProyDda!M$24*DdaAñoBase!$P123+ProyDda!M$25*DdaAñoBase!$Q123+ProyDda!M$26*DdaAñoBase!$R123)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O123+ProyDda!N$24*DdaAñoBase!$P123+ProyDda!N$25*DdaAñoBase!$Q123+ProyDda!N$26*DdaAñoBase!$R123)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R123","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R123","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U126:X126,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A124","v":"BTD_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O124+ProyDda!I$24*DdaAñoBase!$P124+ProyDda!I$25*DdaAñoBase!$Q124+ProyDda!I$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O124+ProyDda!J$24*DdaAñoBase!$P124+ProyDda!J$25*DdaAñoBase!$Q124+ProyDda!J$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O124+ProyDda!K$24*DdaAñoBase!$P124+ProyDda!K$25*DdaAñoBase!$Q124+ProyDda!K$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O124+ProyDda!L$24*DdaAñoBase!$P124+ProyDda!L$25*DdaAñoBase!$Q124+ProyDda!L$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O124+ProyDda!M$24*DdaAñoBase!$P124+ProyDda!M$25*DdaAñoBase!$Q124+ProyDda!M$26*DdaAñoBase!$R124)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O124+ProyDda!N$24*DdaAñoBase!$P124+ProyDda!N$25*DdaAñoBase!$Q124+ProyDda!N$26*DdaAñoBase!$R124)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R124","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R124","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U127:X127,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A125","v":"BTD_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O125+ProyDda!I$24*DdaAñoBase!$P125+ProyDda!I$25*DdaAñoBase!$Q125+ProyDda!I$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O125+ProyDda!J$24*DdaAñoBase!$P125+ProyDda!J$25*DdaAñoBase!$Q125+ProyDda!J$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O125+ProyDda!K$24*DdaAñoBase!$P125+ProyDda!K$25*DdaAñoBase!$Q125+ProyDda!K$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O125+ProyDda!L$24*DdaAñoBase!$P125+ProyDda!L$25*DdaAñoBase!$Q125+ProyDda!L$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O125+ProyDda!M$24*DdaAñoBase!$P125+ProyDda!M$25*DdaAñoBase!$Q125+ProyDda!M$26*DdaAñoBase!$R125)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O125+ProyDda!N$24*DdaAñoBase!$P125+ProyDda!N$25*DdaAñoBase!$Q125+ProyDda!N$26*DdaAñoBase!$R125)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R125","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R125","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U128:X128,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A126","v":"BTD_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O126+ProyDda!I$24*DdaAñoBase!$P126+ProyDda!I$25*DdaAñoBase!$Q126+ProyDda!I$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O126+ProyDda!J$24*DdaAñoBase!$P126+ProyDda!J$25*DdaAñoBase!$Q126+ProyDda!J$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O126+ProyDda!K$24*DdaAñoBase!$P126+ProyDda!K$25*DdaAñoBase!$Q126+ProyDda!K$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O126+ProyDda!L$24*DdaAñoBase!$P126+ProyDda!L$25*DdaAñoBase!$Q126+ProyDda!L$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O126+ProyDda!M$24*DdaAñoBase!$P126+ProyDda!M$25*DdaAñoBase!$Q126+ProyDda!M$26*DdaAñoBase!$R126)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O126+ProyDda!N$24*DdaAñoBase!$P126+ProyDda!N$25*DdaAñoBase!$Q126+ProyDda!N$26*DdaAñoBase!$R126)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R126","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R126","v":0},null,{"$f":"+H129-N129","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U129:X129,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A127","v":"BTD_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O127+ProyDda!I$24*DdaAñoBase!$P127+ProyDda!I$25*DdaAñoBase!$Q127+ProyDda!I$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O127+ProyDda!J$24*DdaAñoBase!$P127+ProyDda!J$25*DdaAñoBase!$Q127+ProyDda!J$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O127+ProyDda!K$24*DdaAñoBase!$P127+ProyDda!K$25*DdaAñoBase!$Q127+ProyDda!K$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O127+ProyDda!L$24*DdaAñoBase!$P127+ProyDda!L$25*DdaAñoBase!$Q127+ProyDda!L$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O127+ProyDda!M$24*DdaAñoBase!$P127+ProyDda!M$25*DdaAñoBase!$Q127+ProyDda!M$26*DdaAñoBase!$R127)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O127+ProyDda!N$24*DdaAñoBase!$P127+ProyDda!N$25*DdaAñoBase!$Q127+ProyDda!N$26*DdaAñoBase!$R127)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R127","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R127","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U130:X130,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A128","v":"BTD_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O128+ProyDda!I$24*DdaAñoBase!$P128+ProyDda!I$25*DdaAñoBase!$Q128+ProyDda!I$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O128+ProyDda!J$24*DdaAñoBase!$P128+ProyDda!J$25*DdaAñoBase!$Q128+ProyDda!J$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O128+ProyDda!K$24*DdaAñoBase!$P128+ProyDda!K$25*DdaAñoBase!$Q128+ProyDda!K$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O128+ProyDda!L$24*DdaAñoBase!$P128+ProyDda!L$25*DdaAñoBase!$Q128+ProyDda!L$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O128+ProyDda!M$24*DdaAñoBase!$P128+ProyDda!M$25*DdaAñoBase!$Q128+ProyDda!M$26*DdaAñoBase!$R128)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O128+ProyDda!N$24*DdaAñoBase!$P128+ProyDda!N$25*DdaAñoBase!$Q128+ProyDda!N$26*DdaAñoBase!$R128)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R128","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R128","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U131:X131,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A129","v":"BTD_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O129+ProyDda!I$24*DdaAñoBase!$P129+ProyDda!I$25*DdaAñoBase!$Q129+ProyDda!I$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O129+ProyDda!J$24*DdaAñoBase!$P129+ProyDda!J$25*DdaAñoBase!$Q129+ProyDda!J$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O129+ProyDda!K$24*DdaAñoBase!$P129+ProyDda!K$25*DdaAñoBase!$Q129+ProyDda!K$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O129+ProyDda!L$24*DdaAñoBase!$P129+ProyDda!L$25*DdaAñoBase!$Q129+ProyDda!L$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O129+ProyDda!M$24*DdaAñoBase!$P129+ProyDda!M$25*DdaAñoBase!$Q129+ProyDda!M$26*DdaAñoBase!$R129)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O129+ProyDda!N$24*DdaAñoBase!$P129+ProyDda!N$25*DdaAñoBase!$Q129+ProyDda!N$26*DdaAñoBase!$R129)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R129","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R129","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U132:X132,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A130","v":"BTD_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O130+ProyDda!I$24*DdaAñoBase!$P130+ProyDda!I$25*DdaAñoBase!$Q130+ProyDda!I$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O130+ProyDda!J$24*DdaAñoBase!$P130+ProyDda!J$25*DdaAñoBase!$Q130+ProyDda!J$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O130+ProyDda!K$24*DdaAñoBase!$P130+ProyDda!K$25*DdaAñoBase!$Q130+ProyDda!K$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O130+ProyDda!L$24*DdaAñoBase!$P130+ProyDda!L$25*DdaAñoBase!$Q130+ProyDda!L$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O130+ProyDda!M$24*DdaAñoBase!$P130+ProyDda!M$25*DdaAñoBase!$Q130+ProyDda!M$26*DdaAñoBase!$R130)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O130+ProyDda!N$24*DdaAñoBase!$P130+ProyDda!N$25*DdaAñoBase!$Q130+ProyDda!N$26*DdaAñoBase!$R130)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R130","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R130","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U133:X133,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O131+ProyDda!I$24*DdaAñoBase!$P131+ProyDda!I$25*DdaAñoBase!$Q131+ProyDda!I$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O131+ProyDda!J$24*DdaAñoBase!$P131+ProyDda!J$25*DdaAñoBase!$Q131+ProyDda!J$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O131+ProyDda!K$24*DdaAñoBase!$P131+ProyDda!K$25*DdaAñoBase!$Q131+ProyDda!K$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O131+ProyDda!L$24*DdaAñoBase!$P131+ProyDda!L$25*DdaAñoBase!$Q131+ProyDda!L$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O131+ProyDda!M$24*DdaAñoBase!$P131+ProyDda!M$25*DdaAñoBase!$Q131+ProyDda!M$26*DdaAñoBase!$R131)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O131+ProyDda!N$24*DdaAñoBase!$P131+ProyDda!N$25*DdaAñoBase!$Q131+ProyDda!N$26*DdaAñoBase!$R131)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R131","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R131","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U134:X134,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O132+ProyDda!I$24*DdaAñoBase!$P132+ProyDda!I$25*DdaAñoBase!$Q132+ProyDda!I$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O132+ProyDda!J$24*DdaAñoBase!$P132+ProyDda!J$25*DdaAñoBase!$Q132+ProyDda!J$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O132+ProyDda!K$24*DdaAñoBase!$P132+ProyDda!K$25*DdaAñoBase!$Q132+ProyDda!K$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O132+ProyDda!L$24*DdaAñoBase!$P132+ProyDda!L$25*DdaAñoBase!$Q132+ProyDda!L$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O132+ProyDda!M$24*DdaAñoBase!$P132+ProyDda!M$25*DdaAñoBase!$Q132+ProyDda!M$26*DdaAñoBase!$R132)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O132+ProyDda!N$24*DdaAñoBase!$P132+ProyDda!N$25*DdaAñoBase!$Q132+ProyDda!N$26*DdaAñoBase!$R132)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R132","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R132","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U135:X135,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O133+ProyDda!I$24*DdaAñoBase!$P133+ProyDda!I$25*DdaAñoBase!$Q133+ProyDda!I$26*DdaAñoBase!$R133)","v":184875.75399596681},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O133+ProyDda!J$24*DdaAñoBase!$P133+ProyDda!J$25*DdaAñoBase!$Q133+ProyDda!J$26*DdaAñoBase!$R133)","v":191138.31628921197},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O133+ProyDda!K$24*DdaAñoBase!$P133+ProyDda!K$25*DdaAñoBase!$Q133+ProyDda!K$26*DdaAñoBase!$R133)","v":194375.50435211821},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O133+ProyDda!L$24*DdaAñoBase!$P133+ProyDda!L$25*DdaAñoBase!$Q133+ProyDda!L$26*DdaAñoBase!$R133)","v":200959.38568692876},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O133+ProyDda!M$24*DdaAñoBase!$P133+ProyDda!M$25*DdaAñoBase!$Q133+ProyDda!M$26*DdaAñoBase!$R133)","v":207765.99892527194},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O133+ProyDda!N$24*DdaAñoBase!$P133+ProyDda!N$25*DdaAñoBase!$Q133+ProyDda!N$26*DdaAñoBase!$R133)","v":214802.91131207562},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R133","v":32.791665460719642},{"$f":"+ProyDda!K$26*DdaAñoBase!$R133","v":32.943051243490864},{"$f":"+ProyDda!L$26*DdaAñoBase!$R133","v":33.24870350370761},{"$f":"+ProyDda!M$26*DdaAñoBase!$R133","v":33.560148764010378},{"$f":"+ProyDda!N$26*DdaAñoBase!$R133","v":33.877449756951933},null,191105.52462375126,194342.56130087472,200926.13698342504,207732.43877650792,214769.03386231867,{"$f":"+SUMPRODUCT(U136:X136,PremisaCosto!$F$69:$I$69)","v":669177.52480164263},null,6368.4692095288192,6583.8813348105468,6806.6132383431832,7036.9123868036841]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O134+ProyDda!I$24*DdaAñoBase!$P134+ProyDda!I$25*DdaAñoBase!$Q134+ProyDda!I$26*DdaAñoBase!$R134)","v":143296.86936669191},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O134+ProyDda!J$24*DdaAñoBase!$P134+ProyDda!J$25*DdaAñoBase!$Q134+ProyDda!J$26*DdaAñoBase!$R134)","v":148205.92080800483},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O134+ProyDda!K$24*DdaAñoBase!$P134+ProyDda!K$25*DdaAñoBase!$Q134+ProyDda!K$26*DdaAñoBase!$R134)","v":150743.86372377933},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O134+ProyDda!L$24*DdaAñoBase!$P134+ProyDda!L$25*DdaAñoBase!$Q134+ProyDda!L$26*DdaAñoBase!$R134)","v":155906.06683994955},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O134+ProyDda!M$24*DdaAñoBase!$P134+ProyDda!M$25*DdaAñoBase!$Q134+ProyDda!M$26*DdaAñoBase!$R134)","v":161243.90912811001},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O134+ProyDda!N$24*DdaAñoBase!$P134+ProyDda!N$25*DdaAñoBase!$Q134+ProyDda!N$26*DdaAñoBase!$R134)","v":166763.49549783557},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R134","v":17.322899201381784},{"$f":"+ProyDda!K$26*DdaAñoBase!$R134","v":17.402871981617956},{"$f":"+ProyDda!L$26*DdaAñoBase!$R134","v":17.564339330714684},{"$f":"+ProyDda!M$26*DdaAñoBase!$R134","v":17.728866956108874},{"$f":"+ProyDda!N$26*DdaAñoBase!$R134","v":17.896487997614351},null,148188.59790880344,150726.46085179772,155888.50250061884,161226.1802611539,166745.59900983796,{"$f":"+SUMPRODUCT(U137:X137,PremisaCosto!$F$69:$I$69)","v":519255.95751090063},null,4992.4686364309746,5162.203116170218,5337.8422881604638,5519.5863697255554]
[{"$f":"+DdaAñoBase!A135","v":"BTS_1 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O135+ProyDda!I$24*DdaAñoBase!$P135+ProyDda!I$25*DdaAñoBase!$Q135+ProyDda!I$26*DdaAñoBase!$R135)","v":106243.27716177232},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O135+ProyDda!J$24*DdaAñoBase!$P135+ProyDda!J$25*DdaAñoBase!$Q135+ProyDda!J$26*DdaAñoBase!$R135)","v":109852.85612875405},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O135+ProyDda!K$24*DdaAñoBase!$P135+ProyDda!K$25*DdaAñoBase!$Q135+ProyDda!K$26*DdaAñoBase!$R135)","v":111718.76506631891},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O135+ProyDda!L$24*DdaAñoBase!$P135+ProyDda!L$25*DdaAñoBase!$Q135+ProyDda!L$26*DdaAñoBase!$R135)","v":115513.79176172659},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O135+ProyDda!M$24*DdaAñoBase!$P135+ProyDda!M$25*DdaAñoBase!$Q135+ProyDda!M$26*DdaAñoBase!$R135)","v":119437.39800885032},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O135+ProyDda!N$24*DdaAñoBase!$P135+ProyDda!N$25*DdaAñoBase!$Q135+ProyDda!N$26*DdaAñoBase!$R135)","v":123493.97892670427},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R135","v":17.322899201381784},{"$f":"+ProyDda!K$26*DdaAñoBase!$R135","v":17.402871981617956},{"$f":"+ProyDda!L$26*DdaAñoBase!$R135","v":17.564339330714684},{"$f":"+ProyDda!M$26*DdaAñoBase!$R135","v":17.728866956108874},{"$f":"+ProyDda!N$26*DdaAñoBase!$R135","v":17.896487997614351},null,109835.53322955268,111701.3621943373,115496.22742239588,119419.66914189421,123476.08243870665,{"$f":"+SUMPRODUCT(U138:X138,PremisaCosto!$F$69:$I$69)","v":384670.65456480096},null,3670.6984210557275,3795.0266954076797,3923.6062471237237,4056.5809178539494]
[{"$f":"+DdaAñoBase!A136","v":"BTS_1 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O136+ProyDda!I$24*DdaAñoBase!$P136+ProyDda!I$25*DdaAñoBase!$Q136+ProyDda!I$26*DdaAñoBase!$R136)","v":20.201276767625217},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O136+ProyDda!J$24*DdaAñoBase!$P136+ProyDda!J$25*DdaAñoBase!$Q136+ProyDda!J$26*DdaAñoBase!$R136)","v":20.655249259577875},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O136+ProyDda!K$24*DdaAñoBase!$P136+ProyDda!K$25*DdaAñoBase!$Q136+ProyDda!K$26*DdaAñoBase!$R136)","v":20.888233232523422},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O136+ProyDda!L$24*DdaAñoBase!$P136+ProyDda!L$25*DdaAñoBase!$Q136+ProyDda!L$26*DdaAñoBase!$R136)","v":21.360125396872011},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O136+ProyDda!M$24*DdaAñoBase!$P136+ProyDda!M$25*DdaAñoBase!$Q136+ProyDda!M$26*DdaAñoBase!$R136)","v":21.843767980487112},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O136+ProyDda!N$24*DdaAñoBase!$P136+ProyDda!N$25*DdaAñoBase!$Q136+ProyDda!N$26*DdaAñoBase!$R136)","v":22.338981163839648},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R136","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R136","v":0},null,20.655249259577875,20.888233232523422,21.360125396872011,21.843767980487112,22.338981163839648,{"$f":"+SUMPRODUCT(U139:X139,PremisaCosto!$F$69:$I$69)","v":70.824737491403866},null,0.45997021892187817,0.47189216434858849,0.48364258361510082,0.49521318335253639]
[{"$f":"+DdaAñoBase!A137","v":"BTS_1 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O137+ProyDda!I$24*DdaAñoBase!$P137+ProyDda!I$25*DdaAñoBase!$Q137+ProyDda!I$26*DdaAñoBase!$R137)","v":36905.363164394439},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O137+ProyDda!J$24*DdaAñoBase!$P137+ProyDda!J$25*DdaAñoBase!$Q137+ProyDda!J$26*DdaAñoBase!$R137)","v":38199.917918308354},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O137+ProyDda!K$24*DdaAñoBase!$P137+ProyDda!K$25*DdaAñoBase!$Q137+ProyDda!K$26*DdaAñoBase!$R137)","v":38869.410629277016},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O137+ProyDda!L$24*DdaAñoBase!$P137+ProyDda!L$25*DdaAñoBase!$Q137+ProyDda!L$26*DdaAñoBase!$R137)","v":40231.419433882991},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O137+ProyDda!M$24*DdaAñoBase!$P137+ProyDda!M$25*DdaAñoBase!$Q137+ProyDda!M$26*DdaAñoBase!$R137)","v":41640.314939140604},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O137+ProyDda!N$24*DdaAñoBase!$P137+ProyDda!N$25*DdaAñoBase!$Q137+ProyDda!N$26*DdaAñoBase!$R137)","v":43097.80132221651},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R137","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R137","v":0},null,38199.917918308354,38869.410629277016,40231.419433882991,41640.314939140604,43097.80132221651,{"$f":"+SUMPRODUCT(U140:X140,PremisaCosto!$F$69:$I$69)","v":134049.72085336485},null,1316.7700879256154,1362.0088046059755,1408.895505257613,1457.4863830759059]
[{"$f":"+DdaAñoBase!A138","v":"BTS_1 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O138+ProyDda!I$24*DdaAñoBase!$P138+ProyDda!I$25*DdaAñoBase!$Q138+ProyDda!I$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O138+ProyDda!J$24*DdaAñoBase!$P138+ProyDda!J$25*DdaAñoBase!$Q138+ProyDda!J$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O138+ProyDda!K$24*DdaAñoBase!$P138+ProyDda!K$25*DdaAñoBase!$Q138+ProyDda!K$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O138+ProyDda!L$24*DdaAñoBase!$P138+ProyDda!L$25*DdaAñoBase!$Q138+ProyDda!L$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O138+ProyDda!M$24*DdaAñoBase!$P138+ProyDda!M$25*DdaAñoBase!$Q138+ProyDda!M$26*DdaAñoBase!$R138)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O138+ProyDda!N$24*DdaAñoBase!$P138+ProyDda!N$25*DdaAñoBase!$Q138+ProyDda!N$26*DdaAñoBase!$R138)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R138","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R138","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U141:X141,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A139","v":"BTS_1 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O139+ProyDda!I$24*DdaAñoBase!$P139+ProyDda!I$25*DdaAñoBase!$Q139+ProyDda!I$26*DdaAñoBase!$R139)","v":1.1495688024256199},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O139+ProyDda!J$24*DdaAñoBase!$P139+ProyDda!J$25*DdaAñoBase!$Q139+ProyDda!J$26*DdaAñoBase!$R139)","v":1.17540244749228},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O139+ProyDda!K$24*DdaAñoBase!$P139+ProyDda!K$25*DdaAñoBase!$Q139+ProyDda!K$26*DdaAñoBase!$R139)","v":1.1886605751761996},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O139+ProyDda!L$24*DdaAñoBase!$P139+ProyDda!L$25*DdaAñoBase!$Q139+ProyDda!L$26*DdaAñoBase!$R139)","v":1.2155139526376486},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O139+ProyDda!M$24*DdaAñoBase!$P139+ProyDda!M$25*DdaAñoBase!$Q139+ProyDda!M$26*DdaAñoBase!$R139)","v":1.2430359965185316},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O139+ProyDda!N$24*DdaAñoBase!$P139+ProyDda!N$25*DdaAñoBase!$Q139+ProyDda!N$26*DdaAñoBase!$R139)","v":1.2712164740537086},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R139","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R139","v":0},null,1.17540244749228,1.1886605751761996,1.2155139526376486,1.2430359965185316,1.2712164740537086,{"$f":"+SUMPRODUCT(U142:X142,PremisaCosto!$F$69:$I$69)","v":4.0303347950057926},null,2.6174950217249693E-2,2.6853377461449002E-2,2.7522043880882974E-2,2.8180477535177051E-2]
[{"$f":"+DdaAñoBase!A140","v":"BTS_1 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O140+ProyDda!I$24*DdaAñoBase!$P140+ProyDda!I$25*DdaAñoBase!$Q140+ProyDda!I$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O140+ProyDda!J$24*DdaAñoBase!$P140+ProyDda!J$25*DdaAñoBase!$Q140+ProyDda!J$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O140+ProyDda!K$24*DdaAñoBase!$P140+ProyDda!K$25*DdaAñoBase!$Q140+ProyDda!K$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O140+ProyDda!L$24*DdaAñoBase!$P140+ProyDda!L$25*DdaAñoBase!$Q140+ProyDda!L$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O140+ProyDda!M$24*DdaAñoBase!$P140+ProyDda!M$25*DdaAñoBase!$Q140+ProyDda!M$26*DdaAñoBase!$R140)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O140+ProyDda!N$24*DdaAñoBase!$P140+ProyDda!N$25*DdaAñoBase!$Q140+ProyDda!N$26*DdaAñoBase!$R140)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R140","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R140","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U143:X143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I143-AVERAGE(H143,G143),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBase!A141","v":"BTS_1 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O141+ProyDda!I$24*DdaAñoBase!$P141+ProyDda!I$25*DdaAñoBase!$Q141+ProyDda!I$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O141+ProyDda!J$24*DdaAñoBase!$P141+ProyDda!J$25*DdaAñoBase!$Q141+ProyDda!J$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O141+ProyDda!K$24*DdaAñoBase!$P141+ProyDda!K$25*DdaAñoBase!$Q141+ProyDda!K$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O141+ProyDda!L$24*DdaAñoBase!$P141+ProyDda!L$25*DdaAñoBase!$Q141+ProyDda!L$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O141+ProyDda!M$24*DdaAñoBase!$P141+ProyDda!M$25*DdaAñoBase!$Q141+ProyDda!M$26*DdaAñoBase!$R141)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O141+ProyDda!N$24*DdaAñoBase!$P141+ProyDda!N$25*DdaAñoBase!$Q141+ProyDda!N$26*DdaAñoBase!$R141)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R141","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R141","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U144:X144,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A142","v":"BTS_1 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O142+ProyDda!I$24*DdaAñoBase!$P142+ProyDda!I$25*DdaAñoBase!$Q142+ProyDda!I$26*DdaAñoBase!$R142)","v":125.87232225297352},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O142+ProyDda!J$24*DdaAñoBase!$P142+ProyDda!J$25*DdaAñoBase!$Q142+ProyDda!J$26*DdaAñoBase!$R142)","v":130.28763209379309},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O142+ProyDda!K$24*DdaAñoBase!$P142+ProyDda!K$25*DdaAñoBase!$Q142+ProyDda!K$26*DdaAñoBase!$R142)","v":132.57105637241844},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O142+ProyDda!L$24*DdaAñoBase!$P142+ProyDda!L$25*DdaAñoBase!$Q142+ProyDda!L$26*DdaAñoBase!$R142)","v":137.21643028192523},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O142+ProyDda!M$24*DdaAñoBase!$P142+ProyDda!M$25*DdaAñoBase!$Q142+ProyDda!M$26*DdaAñoBase!$R142)","v":142.02171964511587},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O142+ProyDda!N$24*DdaAñoBase!$P142+ProyDda!N$25*DdaAñoBase!$Q142+ProyDda!N$26*DdaAñoBase!$R142)","v":146.99273686211612},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R142","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R142","v":0},null,130.28763209379309,132.57105637241844,137.21643028192523,142.02171964511587,146.99273686211612,{"$f":"+SUMPRODUCT(U145:X145,PremisaCosto!$F$69:$I$69)","v":457.20047750281356},null,4.4910791990351413,4.6453739095067874,4.8052893631906386,4.9710172170002522]
[{"$f":"+DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O143+ProyDda!I$24*DdaAñoBase!$P143+ProyDda!I$25*DdaAñoBase!$Q143+ProyDda!I$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O143+ProyDda!J$24*DdaAñoBase!$P143+ProyDda!J$25*DdaAñoBase!$Q143+ProyDda!J$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O143+ProyDda!K$24*DdaAñoBase!$P143+ProyDda!K$25*DdaAñoBase!$Q143+ProyDda!K$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O143+ProyDda!L$24*DdaAñoBase!$P143+ProyDda!L$25*DdaAñoBase!$Q143+ProyDda!L$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O143+ProyDda!M$24*DdaAñoBase!$P143+ProyDda!M$25*DdaAñoBase!$Q143+ProyDda!M$26*DdaAñoBase!$R143)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O143+ProyDda!N$24*DdaAñoBase!$P143+ProyDda!N$25*DdaAñoBase!$Q143+ProyDda!N$26*DdaAñoBase!$R143)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R143","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R143","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U146:X146,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O144+ProyDda!I$24*DdaAñoBase!$P144+ProyDda!I$25*DdaAñoBase!$Q144+ProyDda!I$26*DdaAñoBase!$R144)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O144+ProyDda!J$24*DdaAñoBase!$P144+ProyDda!J$25*DdaAñoBase!$Q144+ProyDda!J$26*DdaAñoBase!$R144)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O144+ProyDda!K$24*DdaAñoBase!$P144+ProyDda!K$25*DdaAñoBase!$Q144+ProyDda!K$26*DdaAñoBase!$R144)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O144+ProyDda!L$24*DdaAñoBase!$P144+ProyDda!L$25*DdaAñoBase!$Q144+ProyDda!L$26*DdaAñoBase!$R144)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O144+ProyDda!M$24*DdaAñoBase!$P144+ProyDda!M$25*DdaAñoBase!$Q144+ProyDda!M$26*DdaAñoBase!$R144)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O144+ProyDda!N$24*DdaAñoBase!$P144+ProyDda!N$25*DdaAñoBase!$Q144+ProyDda!N$26*DdaAñoBase!$R144)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R144","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R144","v":0},null,1.028477141555745,1.0400780032791745,1.0635747085579426,1.087656496953715,1.112314414796995,{"$f":"+SUMPRODUCT(U147:X147,PremisaCosto!$F$69:$I$69)","v":3.5265429456300676},null,2.2903081440093231E-2,2.3496705278768015E-2,2.4081788395772463E-2,2.4657917843279975E-2]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O145+ProyDda!I$24*DdaAñoBase!$P145+ProyDda!I$25*DdaAñoBase!$Q145+ProyDda!I$26*DdaAñoBase!$R145)","v":31216.537797017048},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O145+ProyDda!J$24*DdaAñoBase!$P145+ProyDda!J$25*DdaAñoBase!$Q145+ProyDda!J$26*DdaAñoBase!$R145)","v":32265.044550872088},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O145+ProyDda!K$24*DdaAñoBase!$P145+ProyDda!K$25*DdaAñoBase!$Q145+ProyDda!K$26*DdaAñoBase!$R145)","v":32806.96408509343},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O145+ProyDda!L$24*DdaAñoBase!$P145+ProyDda!L$25*DdaAñoBase!$Q145+ProyDda!L$26*DdaAñoBase!$R145)","v":33909.05875268994},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O145+ProyDda!M$24*DdaAñoBase!$P145+ProyDda!M$25*DdaAñoBase!$Q145+ProyDda!M$26*DdaAñoBase!$R145)","v":35048.273385292552},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O145+ProyDda!N$24*DdaAñoBase!$P145+ProyDda!N$25*DdaAñoBase!$Q145+ProyDda!N$26*DdaAñoBase!$R145)","v":36225.846603310769},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R145","v":4.4499190609054118},{"$f":"+ProyDda!K$26*DdaAñoBase!$R145","v":4.470462527388098},{"$f":"+ProyDda!L$26*DdaAñoBase!$R145","v":4.5119403785322119},{"$f":"+ProyDda!M$26*DdaAñoBase!$R145","v":4.5542043556976921},{"$f":"+ProyDda!N$26*DdaAñoBase!$R145","v":4.5972629718642368},null,32260.594631811182,32802.493622566042,33904.546812311404,35043.719180936852,36221.249340338902,{"$f":"+SUMPRODUCT(U148:X148,PremisaCosto!$F$69:$I$69)","v":112905.68656403309},null,1066.1729111488603,1102.0946675965097,1139.2146326026123,1177.5732180182167]
[{"$f":"+DdaAñoBase!A146","v":"BTS_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O146+ProyDda!I$24*DdaAñoBase!$P146+ProyDda!I$25*DdaAñoBase!$Q146+ProyDda!I$26*DdaAñoBase!$R146)","v":20019.222533801822},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O146+ProyDda!J$24*DdaAñoBase!$P146+ProyDda!J$25*DdaAñoBase!$Q146+ProyDda!J$26*DdaAñoBase!$R146)","v":20675.234431488818},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O146+ProyDda!K$24*DdaAñoBase!$P146+ProyDda!K$25*DdaAñoBase!$Q146+ProyDda!K$26*DdaAñoBase!$R146)","v":21014.173069772813},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O146+ProyDda!L$24*DdaAñoBase!$P146+ProyDda!L$25*DdaAñoBase!$Q146+ProyDda!L$26*DdaAñoBase!$R146)","v":21703.3278800117},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O146+ProyDda!M$24*DdaAñoBase!$P146+ProyDda!M$25*DdaAñoBase!$Q146+ProyDda!M$26*DdaAñoBase!$R146)","v":22415.392298368668},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O146+ProyDda!N$24*DdaAñoBase!$P146+ProyDda!N$25*DdaAñoBase!$Q146+ProyDda!N$26*DdaAñoBase!$R146)","v":23151.089115442173},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R146","v":4.4499190609054118},{"$f":"+ProyDda!K$26*DdaAñoBase!$R146","v":4.470462527388098},{"$f":"+ProyDda!L$26*DdaAñoBase!$R146","v":4.5119403785322119},{"$f":"+ProyDda!M$26*DdaAñoBase!$R146","v":4.5542043556976921},{"$f":"+ProyDda!N$26*DdaAñoBase!$R146","v":4.5972629718642368},null,20670.784512427912,21009.702607245425,21698.815939633168,22410.838094012972,23146.49185247031,{"$f":"+SUMPRODUCT(U149:X149,PremisaCosto!$F$69:$I$69)","v":72236.988958454152},null,666.94458712749474,689.15481023888788,712.06441835696751,735.69681707350537]
[{"$f":"+DdaAñoBase!A147","v":"BTS_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O147+ProyDda!I$24*DdaAñoBase!$P147+ProyDda!I$25*DdaAñoBase!$Q147+ProyDda!I$26*DdaAñoBase!$R147)","v":19.279226790679669},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O147+ProyDda!J$24*DdaAñoBase!$P147+ProyDda!J$25*DdaAñoBase!$Q147+ProyDda!J$26*DdaAñoBase!$R147)","v":19.712478546485112},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O147+ProyDda!K$24*DdaAñoBase!$P147+ProyDda!K$25*DdaAñoBase!$Q147+ProyDda!K$26*DdaAñoBase!$R147)","v":19.93482839618418},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O147+ProyDda!L$24*DdaAñoBase!$P147+ProyDda!L$25*DdaAñoBase!$Q147+ProyDda!L$26*DdaAñoBase!$R147)","v":20.385181914027232},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O147+ProyDda!M$24*DdaAñoBase!$P147+ProyDda!M$25*DdaAñoBase!$Q147+ProyDda!M$26*DdaAñoBase!$R147)","v":20.846749524946208},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O147+ProyDda!N$24*DdaAñoBase!$P147+ProyDda!N$25*DdaAñoBase!$Q147+ProyDda!N$26*DdaAñoBase!$R147)","v":21.319359616942407},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R147","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R147","v":0},null,19.712478546485112,19.93482839618418,20.385181914027232,20.846749524946208,21.319359616942407,{"$f":"+SUMPRODUCT(U150:X150,PremisaCosto!$F$69:$I$69)","v":67.592073124576302},null,0.4389757276017896,0.45035351784305178,0.46156761091897636,0.47261009199619863]
[{"$f":"+DdaAñoBase!A148","v":"BTS_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O148+ProyDda!I$24*DdaAñoBase!$P148+ProyDda!I$25*DdaAñoBase!$Q148+ProyDda!I$26*DdaAñoBase!$R148)","v":9643.8787004869646},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O148+ProyDda!J$24*DdaAñoBase!$P148+ProyDda!J$25*DdaAñoBase!$Q148+ProyDda!J$26*DdaAñoBase!$R148)","v":9982.1636527924711},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O148+ProyDda!K$24*DdaAñoBase!$P148+ProyDda!K$25*DdaAñoBase!$Q148+ProyDda!K$26*DdaAñoBase!$R148)","v":10157.111301097177},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O148+ProyDda!L$24*DdaAñoBase!$P148+ProyDda!L$25*DdaAñoBase!$Q148+ProyDda!L$26*DdaAñoBase!$R148)","v":10513.02292408014},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O148+ProyDda!M$24*DdaAñoBase!$P148+ProyDda!M$25*DdaAñoBase!$Q148+ProyDda!M$26*DdaAñoBase!$R148)","v":10881.186686453691},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O148+ProyDda!N$24*DdaAñoBase!$P148+ProyDda!N$25*DdaAñoBase!$Q148+ProyDda!N$26*DdaAñoBase!$R148)","v":11262.047913137303},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R148","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R148","v":0},null,9982.1636527924711,10157.111301097177,10513.02292408014,10881.186686453691,11262.047913137303,{"$f":"+SUMPRODUCT(U151:X151,PremisaCosto!$F$69:$I$69)","v":35029.034722823621},null,344.09012445745793,355.91162298296331,368.16376237355144,380.86122668361168]
[{"$f":"+DdaAñoBase!A149","v":"BTS_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O149+ProyDda!I$24*DdaAñoBase!$P149+ProyDda!I$25*DdaAñoBase!$Q149+ProyDda!I$26*DdaAñoBase!$R149)","v":1477.0748772890493},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O149+ProyDda!J$24*DdaAñoBase!$P149+ProyDda!J$25*DdaAñoBase!$Q149+ProyDda!J$26*DdaAñoBase!$R149)","v":1528.8872465580816},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O149+ProyDda!K$24*DdaAñoBase!$P149+ProyDda!K$25*DdaAñoBase!$Q149+ProyDda!K$26*DdaAñoBase!$R149)","v":1555.6825624446899},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O149+ProyDda!L$24*DdaAñoBase!$P149+ProyDda!L$25*DdaAñoBase!$Q149+ProyDda!L$26*DdaAñoBase!$R149)","v":1610.1946662537891},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O149+ProyDda!M$24*DdaAñoBase!$P149+ProyDda!M$25*DdaAñoBase!$Q149+ProyDda!M$26*DdaAñoBase!$R149)","v":1666.5833311280921},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O149+ProyDda!N$24*DdaAñoBase!$P149+ProyDda!N$25*DdaAñoBase!$Q149+ProyDda!N$26*DdaAñoBase!$R149)","v":1724.9167638826382},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R149","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R149","v":0},null,1528.8872465580816,1555.6825624446899,1610.1946662537891,1666.5833311280921,1724.9167638826382,{"$f":"+SUMPRODUCT(U152:X152,PremisaCosto!$F$69:$I$69)","v":5365.1138480366744},null,52.701500521124444,54.512103809099244,56.388664874303004,58.333432754546038]
[{"$f":"+DdaAñoBase!A150","v":"BTS_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O150+ProyDda!I$24*DdaAñoBase!$P150+ProyDda!I$25*DdaAñoBase!$Q150+ProyDda!I$26*DdaAñoBase!$R150)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O150+ProyDda!J$24*DdaAñoBase!$P150+ProyDda!J$25*DdaAñoBase!$Q150+ProyDda!J$26*DdaAñoBase!$R150)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O150+ProyDda!K$24*DdaAñoBase!$P150+ProyDda!K$25*DdaAñoBase!$Q150+ProyDda!K$26*DdaAñoBase!$R150)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O150+ProyDda!L$24*DdaAñoBase!$P150+ProyDda!L$25*DdaAñoBase!$Q150+ProyDda!L$26*DdaAñoBase!$R150)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O150+ProyDda!M$24*DdaAñoBase!$P150+ProyDda!M$25*DdaAñoBase!$Q150+ProyDda!M$26*DdaAñoBase!$R150)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O150+ProyDda!N$24*DdaAñoBase!$P150+ProyDda!N$25*DdaAñoBase!$Q150+ProyDda!N$26*DdaAñoBase!$R150)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R150","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R150","v":0},null,1.028477141555745,1.0400780032791745,1.0635747085579426,1.087656496953715,1.112314414796995,{"$f":"+SUMPRODUCT(U153:X153,PremisaCosto!$F$69:$I$69)","v":3.5265429456300676},null,2.2903081440093231E-2,2.3496705278768015E-2,2.4081788395772463E-2,2.4657917843279975E-2]
[{"$f":"+DdaAñoBase!A151","v":"BTS_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O151+ProyDda!I$24*DdaAñoBase!$P151+ProyDda!I$25*DdaAñoBase!$Q151+ProyDda!I$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O151+ProyDda!J$24*DdaAñoBase!$P151+ProyDda!J$25*DdaAñoBase!$Q151+ProyDda!J$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O151+ProyDda!K$24*DdaAñoBase!$P151+ProyDda!K$25*DdaAñoBase!$Q151+ProyDda!K$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O151+ProyDda!L$24*DdaAñoBase!$P151+ProyDda!L$25*DdaAñoBase!$Q151+ProyDda!L$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O151+ProyDda!M$24*DdaAñoBase!$P151+ProyDda!M$25*DdaAñoBase!$Q151+ProyDda!M$26*DdaAñoBase!$R151)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O151+ProyDda!N$24*DdaAñoBase!$P151+ProyDda!N$25*DdaAñoBase!$Q151+ProyDda!N$26*DdaAñoBase!$R151)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R151","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R151","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U154:X154,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A152","v":"BTS_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O152+ProyDda!I$24*DdaAñoBase!$P152+ProyDda!I$25*DdaAñoBase!$Q152+ProyDda!I$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O152+ProyDda!J$24*DdaAñoBase!$P152+ProyDda!J$25*DdaAñoBase!$Q152+ProyDda!J$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O152+ProyDda!K$24*DdaAñoBase!$P152+ProyDda!K$25*DdaAñoBase!$Q152+ProyDda!K$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O152+ProyDda!L$24*DdaAñoBase!$P152+ProyDda!L$25*DdaAñoBase!$Q152+ProyDda!L$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O152+ProyDda!M$24*DdaAñoBase!$P152+ProyDda!M$25*DdaAñoBase!$Q152+ProyDda!M$26*DdaAñoBase!$R152)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O152+ProyDda!N$24*DdaAñoBase!$P152+ProyDda!N$25*DdaAñoBase!$Q152+ProyDda!N$26*DdaAñoBase!$R152)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R152","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R152","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U155:X155,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A153","v":"BTS_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O153+ProyDda!I$24*DdaAñoBase!$P153+ProyDda!I$25*DdaAñoBase!$Q153+ProyDda!I$26*DdaAñoBase!$R153)","v":54.064840542168149},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O153+ProyDda!J$24*DdaAñoBase!$P153+ProyDda!J$25*DdaAñoBase!$Q153+ProyDda!J$26*DdaAñoBase!$R153)","v":55.961310061562735},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O153+ProyDda!K$24*DdaAñoBase!$P153+ProyDda!K$25*DdaAñoBase!$Q153+ProyDda!K$26*DdaAñoBase!$R153)","v":56.942089372727608},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O153+ProyDda!L$24*DdaAñoBase!$P153+ProyDda!L$25*DdaAñoBase!$Q153+ProyDda!L$26*DdaAñoBase!$R153)","v":58.937376304603532},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O153+ProyDda!M$24*DdaAñoBase!$P153+ProyDda!M$25*DdaAñoBase!$Q153+ProyDda!M$26*DdaAñoBase!$R153)","v":61.001350326293128},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O153+ProyDda!N$24*DdaAñoBase!$P153+ProyDda!N$25*DdaAñoBase!$Q153+ProyDda!N$26*DdaAñoBase!$R153)","v":63.136507987318495},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R153","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R153","v":0},null,55.961310061562735,56.942089372727608,58.937376304603532,61.001350326293128,63.136507987318495,{"$f":"+SUMPRODUCT(U156:X156,PremisaCosto!$F$69:$I$69)","v":196.37733275719256},null,1.9290140708621664,1.9952869318759241,2.0639740216895959,2.1351576610253673]
[{"$f":"+DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O154+ProyDda!I$24*DdaAñoBase!$P154+ProyDda!I$25*DdaAñoBase!$Q154+ProyDda!I$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O154+ProyDda!J$24*DdaAñoBase!$P154+ProyDda!J$25*DdaAñoBase!$Q154+ProyDda!J$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O154+ProyDda!K$24*DdaAñoBase!$P154+ProyDda!K$25*DdaAñoBase!$Q154+ProyDda!K$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O154+ProyDda!L$24*DdaAñoBase!$P154+ProyDda!L$25*DdaAñoBase!$Q154+ProyDda!L$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O154+ProyDda!M$24*DdaAñoBase!$P154+ProyDda!M$25*DdaAñoBase!$Q154+ProyDda!M$26*DdaAñoBase!$R154)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O154+ProyDda!N$24*DdaAñoBase!$P154+ProyDda!N$25*DdaAñoBase!$Q154+ProyDda!N$26*DdaAñoBase!$R154)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R154","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R154","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U157:X157,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O155+ProyDda!I$24*DdaAñoBase!$P155+ProyDda!I$25*DdaAñoBase!$Q155+ProyDda!I$26*DdaAñoBase!$R155)","v":2.0117454042448348},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O155+ProyDda!J$24*DdaAñoBase!$P155+ProyDda!J$25*DdaAñoBase!$Q155+ProyDda!J$26*DdaAñoBase!$R155)","v":2.05695428311149},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O155+ProyDda!K$24*DdaAñoBase!$P155+ProyDda!K$25*DdaAñoBase!$Q155+ProyDda!K$26*DdaAñoBase!$R155)","v":2.0801560065583491},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O155+ProyDda!L$24*DdaAñoBase!$P155+ProyDda!L$25*DdaAñoBase!$Q155+ProyDda!L$26*DdaAñoBase!$R155)","v":2.1271494171158851},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O155+ProyDda!M$24*DdaAñoBase!$P155+ProyDda!M$25*DdaAñoBase!$Q155+ProyDda!M$26*DdaAñoBase!$R155)","v":2.17531299390743},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O155+ProyDda!N$24*DdaAñoBase!$P155+ProyDda!N$25*DdaAñoBase!$Q155+ProyDda!N$26*DdaAñoBase!$R155)","v":2.22462882959399},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R155","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R155","v":0},null,2.05695428311149,2.0801560065583491,2.1271494171158851,2.17531299390743,2.22462882959399,{"$f":"+SUMPRODUCT(U158:X158,PremisaCosto!$F$69:$I$69)","v":7.0530858912601353},null,4.5806162880186463E-2,{"$f":"+MAX(J158-I158,0)","v":4.6993410557536031E-2},4.8163576791544926E-2,4.931583568655995E-2]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O156+ProyDda!I$24*DdaAñoBase!$P156+ProyDda!I$25*DdaAñoBase!$Q156+ProyDda!I$26*DdaAñoBase!$R156)","v":10362.346832257868},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O156+ProyDda!J$24*DdaAñoBase!$P156+ProyDda!J$25*DdaAñoBase!$Q156+ProyDda!J$26*DdaAñoBase!$R156)","v":10667.350930335069},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O156+ProyDda!K$24*DdaAñoBase!$P156+ProyDda!K$25*DdaAñoBase!$Q156+ProyDda!K$26*DdaAñoBase!$R156)","v":10824.676543245434},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O156+ProyDda!L$24*DdaAñoBase!$P156+ProyDda!L$25*DdaAñoBase!$Q156+ProyDda!L$26*DdaAñoBase!$R156)","v":11144.260094289255},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O156+ProyDda!M$24*DdaAñoBase!$P156+ProyDda!M$25*DdaAñoBase!$Q156+ProyDda!M$26*DdaAñoBase!$R156)","v":11473.816411869337},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O156+ProyDda!N$24*DdaAñoBase!$P156+ProyDda!N$25*DdaAñoBase!$Q156+ProyDda!N$26*DdaAñoBase!$R156)","v":11813.569210929249},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R156","v":11.018847198432448},{"$f":"+ProyDda!K$26*DdaAñoBase!$R156","v":11.069716734484816},{"$f":"+ProyDda!L$26*DdaAñoBase!$R156","v":11.172423794460716},{"$f":"+ProyDda!M$26*DdaAñoBase!$R156","v":11.277077452203811},{"$f":"+ProyDda!N$26*DdaAñoBase!$R156","v":11.38369878747335},null,10656.332083136636,10813.60682651095,11133.087670494795,11462.539334417133,11802.185512141776,{"$f":"+SUMPRODUCT(U159:X159,PremisaCosto!$F$69:$I$69)","v":37015.880726708841},null,309.82766194896612,319.58355104382099,329.55631758008167,339.75279905991192]
[{"$f":"+DdaAñoBase!A157","v":"BTS_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O157+ProyDda!I$24*DdaAñoBase!$P157+ProyDda!I$25*DdaAñoBase!$Q157+ProyDda!I$26*DdaAñoBase!$R157)","v":8470.5597481818986},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O157+ProyDda!J$24*DdaAñoBase!$P157+ProyDda!J$25*DdaAñoBase!$Q157+ProyDda!J$26*DdaAñoBase!$R157)","v":8710.0390494145358},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O157+ProyDda!K$24*DdaAñoBase!$P157+ProyDda!K$25*DdaAñoBase!$Q157+ProyDda!K$26*DdaAñoBase!$R157)","v":8833.4836957169027},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O157+ProyDda!L$24*DdaAñoBase!$P157+ProyDda!L$25*DdaAñoBase!$Q157+ProyDda!L$26*DdaAñoBase!$R157)","v":9084.1470152447164},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O157+ProyDda!M$24*DdaAñoBase!$P157+ProyDda!M$25*DdaAñoBase!$Q157+ProyDda!M$26*DdaAñoBase!$R157)","v":9342.4252776246849},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O157+ProyDda!N$24*DdaAñoBase!$P157+ProyDda!N$25*DdaAñoBase!$Q157+ProyDda!N$26*DdaAñoBase!$R157)","v":9608.4584881253231},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R157","v":11.018847198432448},{"$f":"+ProyDda!K$26*DdaAñoBase!$R157","v":11.069716734484816},{"$f":"+ProyDda!L$26*DdaAñoBase!$R157","v":11.172423794460716},{"$f":"+ProyDda!M$26*DdaAñoBase!$R157","v":11.277077452203811},{"$f":"+ProyDda!N$26*DdaAñoBase!$R157","v":11.38369878747335},null,8699.0202022161029,8822.4139789824185,9072.9745914502564,9331.1482001724817,9597.0747893378502,{"$f":"+SUMPRODUCT(U160:X160,PremisaCosto!$F$69:$I$69)","v":30152.78977726811},null,243.1842969186855,250.66331952781366,258.27826237996851,266.03321050063823]
[{"$f":"+DdaAñoBase!A158","v":"BTS_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O158+ProyDda!I$24*DdaAñoBase!$P158+ProyDda!I$25*DdaAñoBase!$Q158+ProyDda!I$26*DdaAñoBase!$R158)","v":60.184716676991314},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O158+ProyDda!J$24*DdaAñoBase!$P158+ProyDda!J$25*DdaAñoBase!$Q158+ProyDda!J$26*DdaAñoBase!$R158)","v":61.537215636418743},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O158+ProyDda!K$24*DdaAñoBase!$P158+ProyDda!K$25*DdaAñoBase!$Q158+ProyDda!K$26*DdaAñoBase!$R158)","v":62.231333862870621},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O158+ProyDda!L$24*DdaAñoBase!$P158+ProyDda!L$25*DdaAñoBase!$Q158+ProyDda!L$26*DdaAñoBase!$R158)","v":63.637220062050233},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O158+ProyDda!M$24*DdaAñoBase!$P158+ProyDda!M$25*DdaAñoBase!$Q158+ProyDda!M$26*DdaAñoBase!$R158)","v":65.078113734397292},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O158+ProyDda!N$24*DdaAñoBase!$P158+ProyDda!N$25*DdaAñoBase!$Q158+ProyDda!N$26*DdaAñoBase!$R158)","v":66.553479152020202},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R158","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R158","v":0},null,61.537215636418743,62.231333862870621,63.637220062050233,65.078113734397292,66.553479152020202,{"$f":"+SUMPRODUCT(U161:X161,PremisaCosto!$F$69:$I$69)","v":211.00481958019907},null,1.3703677061655881,1.4058861991796121,1.4408936723470589,1.4753654176229105]
[{"$f":"+DdaAñoBase!A159","v":"BTS_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O159+ProyDda!I$24*DdaAñoBase!$P159+ProyDda!I$25*DdaAñoBase!$Q159+ProyDda!I$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O159+ProyDda!J$24*DdaAñoBase!$P159+ProyDda!J$25*DdaAñoBase!$Q159+ProyDda!J$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O159+ProyDda!K$24*DdaAñoBase!$P159+ProyDda!K$25*DdaAñoBase!$Q159+ProyDda!K$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O159+ProyDda!L$24*DdaAñoBase!$P159+ProyDda!L$25*DdaAñoBase!$Q159+ProyDda!L$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O159+ProyDda!M$24*DdaAñoBase!$P159+ProyDda!M$25*DdaAñoBase!$Q159+ProyDda!M$26*DdaAñoBase!$R159)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O159+ProyDda!N$24*DdaAñoBase!$P159+ProyDda!N$25*DdaAñoBase!$Q159+ProyDda!N$26*DdaAñoBase!$R159)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R159","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R159","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U162:X162,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A160","v":"BTS_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O160+ProyDda!I$24*DdaAñoBase!$P160+ProyDda!I$25*DdaAñoBase!$Q160+ProyDda!I$26*DdaAñoBase!$R160)","v":1815.4404350475413},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O160+ProyDda!J$24*DdaAñoBase!$P160+ProyDda!J$25*DdaAñoBase!$Q160+ProyDda!J$26*DdaAñoBase!$R160)","v":1879.1218852251066},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O160+ProyDda!K$24*DdaAñoBase!$P160+ProyDda!K$25*DdaAñoBase!$Q160+ProyDda!K$26*DdaAñoBase!$R160)","v":1912.0554220947481},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O160+ProyDda!L$24*DdaAñoBase!$P160+ProyDda!L$25*DdaAñoBase!$Q160+ProyDda!L$26*DdaAñoBase!$R160)","v":1979.0550569651082},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O160+ProyDda!M$24*DdaAñoBase!$P160+ProyDda!M$25*DdaAñoBase!$Q160+ProyDda!M$26*DdaAñoBase!$R160)","v":2048.3611320092114},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O160+ProyDda!N$24*DdaAñoBase!$P160+ProyDda!N$25*DdaAñoBase!$Q160+ProyDda!N$26*DdaAñoBase!$R160)","v":2120.0574787320634},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R160","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R160","v":0},null,1879.1218852251066,1912.0554220947481,1979.0550569651082,2048.3611320092114,2120.0574787320634,{"$f":"+SUMPRODUCT(U163:X163,PremisaCosto!$F$69:$I$69)","v":6594.1441210046769},null,64.774261958424177,66.999634870360069,69.306075044103181,71.696346722852013]
[{"$f":"+DdaAñoBase!A161","v":"BTS_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O161+ProyDda!I$24*DdaAñoBase!$P161+ProyDda!I$25*DdaAñoBase!$Q161+ProyDda!I$26*DdaAñoBase!$R161)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O161+ProyDda!J$24*DdaAñoBase!$P161+ProyDda!J$25*DdaAñoBase!$Q161+ProyDda!J$26*DdaAñoBase!$R161)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O161+ProyDda!K$24*DdaAñoBase!$P161+ProyDda!K$25*DdaAñoBase!$Q161+ProyDda!K$26*DdaAñoBase!$R161)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O161+ProyDda!L$24*DdaAñoBase!$P161+ProyDda!L$25*DdaAñoBase!$Q161+ProyDda!L$26*DdaAñoBase!$R161)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O161+ProyDda!M$24*DdaAñoBase!$P161+ProyDda!M$25*DdaAñoBase!$Q161+ProyDda!M$26*DdaAñoBase!$R161)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O161+ProyDda!N$24*DdaAñoBase!$P161+ProyDda!N$25*DdaAñoBase!$Q161+ProyDda!N$26*DdaAñoBase!$R161)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R161","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R161","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U164:X164,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A162","v":"BTS_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O162+ProyDda!I$24*DdaAñoBase!$P162+ProyDda!I$25*DdaAñoBase!$Q162+ProyDda!I$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O162+ProyDda!J$24*DdaAñoBase!$P162+ProyDda!J$25*DdaAñoBase!$Q162+ProyDda!J$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O162+ProyDda!K$24*DdaAñoBase!$P162+ProyDda!K$25*DdaAñoBase!$Q162+ProyDda!K$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O162+ProyDda!L$24*DdaAñoBase!$P162+ProyDda!L$25*DdaAñoBase!$Q162+ProyDda!L$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O162+ProyDda!M$24*DdaAñoBase!$P162+ProyDda!M$25*DdaAñoBase!$Q162+ProyDda!M$26*DdaAñoBase!$R162)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O162+ProyDda!N$24*DdaAñoBase!$P162+ProyDda!N$25*DdaAñoBase!$Q162+ProyDda!N$26*DdaAñoBase!$R162)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R162","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R162","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U165:X165,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A163","v":"BTS_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O163+ProyDda!I$24*DdaAñoBase!$P163+ProyDda!I$25*DdaAñoBase!$Q163+ProyDda!I$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O163+ProyDda!J$24*DdaAñoBase!$P163+ProyDda!J$25*DdaAñoBase!$Q163+ProyDda!J$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O163+ProyDda!K$24*DdaAñoBase!$P163+ProyDda!K$25*DdaAñoBase!$Q163+ProyDda!K$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O163+ProyDda!L$24*DdaAñoBase!$P163+ProyDda!L$25*DdaAñoBase!$Q163+ProyDda!L$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O163+ProyDda!M$24*DdaAñoBase!$P163+ProyDda!M$25*DdaAñoBase!$Q163+ProyDda!M$26*DdaAñoBase!$R163)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O163+ProyDda!N$24*DdaAñoBase!$P163+ProyDda!N$25*DdaAñoBase!$Q163+ProyDda!N$26*DdaAñoBase!$R163)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R163","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R163","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U166:X166,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A164","v":"BTS_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O164+ProyDda!I$24*DdaAñoBase!$P164+ProyDda!I$25*DdaAñoBase!$Q164+ProyDda!I$26*DdaAñoBase!$R164)","v":10.126696138703323},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O164+ProyDda!J$24*DdaAñoBase!$P164+ProyDda!J$25*DdaAñoBase!$Q164+ProyDda!J$26*DdaAñoBase!$R164)","v":10.481917209673515},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O164+ProyDda!K$24*DdaAñoBase!$P164+ProyDda!K$25*DdaAñoBase!$Q164+ProyDda!K$26*DdaAñoBase!$R164)","v":10.665623551238454},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O164+ProyDda!L$24*DdaAñoBase!$P164+ProyDda!L$25*DdaAñoBase!$Q164+ProyDda!L$26*DdaAñoBase!$R164)","v":11.039353766032551},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O164+ProyDda!M$24*DdaAñoBase!$P164+ProyDda!M$25*DdaAñoBase!$Q164+ProyDda!M$26*DdaAñoBase!$R164)","v":11.42594951932116},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O164+ProyDda!N$24*DdaAñoBase!$P164+ProyDda!N$25*DdaAñoBase!$Q164+ProyDda!N$26*DdaAñoBase!$R164)","v":11.825878431061206},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R164","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R164","v":0},null,10.481917209673515,10.665623551238454,11.039353766032551,11.42594951932116,11.825878431061206,{"$f":"+SUMPRODUCT(U167:X167,PremisaCosto!$F$69:$I$69)","v":36.782751182074769},null,0.36131687705003479,0.37373021479409729,0.38659575328860818,0.39992891174004619]
[{"$f":"+DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O165+ProyDda!I$24*DdaAñoBase!$P165+ProyDda!I$25*DdaAñoBase!$Q165+ProyDda!I$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O165+ProyDda!J$24*DdaAñoBase!$P165+ProyDda!J$25*DdaAñoBase!$Q165+ProyDda!J$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O165+ProyDda!K$24*DdaAñoBase!$P165+ProyDda!K$25*DdaAñoBase!$Q165+ProyDda!K$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O165+ProyDda!L$24*DdaAñoBase!$P165+ProyDda!L$25*DdaAñoBase!$Q165+ProyDda!L$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O165+ProyDda!M$24*DdaAñoBase!$P165+ProyDda!M$25*DdaAñoBase!$Q165+ProyDda!M$26*DdaAñoBase!$R165)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O165+ProyDda!N$24*DdaAñoBase!$P165+ProyDda!N$25*DdaAñoBase!$Q165+ProyDda!N$26*DdaAñoBase!$R165)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R165","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R165","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U168:X168,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O166+ProyDda!I$24*DdaAñoBase!$P166+ProyDda!I$25*DdaAñoBase!$Q166+ProyDda!I$26*DdaAñoBase!$R166)","v":6.0352362127345049},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O166+ProyDda!J$24*DdaAñoBase!$P166+ProyDda!J$25*DdaAñoBase!$Q166+ProyDda!J$26*DdaAñoBase!$R166)","v":6.1708628493344699},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O166+ProyDda!K$24*DdaAñoBase!$P166+ProyDda!K$25*DdaAñoBase!$Q166+ProyDda!K$26*DdaAñoBase!$R166)","v":6.2404680196750482},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O166+ProyDda!L$24*DdaAñoBase!$P166+ProyDda!L$25*DdaAñoBase!$Q166+ProyDda!L$26*DdaAñoBase!$R166)","v":6.3814482513476554},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O166+ProyDda!M$24*DdaAñoBase!$P166+ProyDda!M$25*DdaAñoBase!$Q166+ProyDda!M$26*DdaAñoBase!$R166)","v":6.525938981722291},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O166+ProyDda!N$24*DdaAñoBase!$P166+ProyDda!N$25*DdaAñoBase!$Q166+ProyDda!N$26*DdaAñoBase!$R166)","v":6.6738864887819709},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R166","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R166","v":0},null,6.1708628493344699,6.2404680196750482,6.3814482513476554,6.525938981722291,6.6738864887819709,{"$f":"+SUMPRODUCT(U169:X169,PremisaCosto!$F$69:$I$69)","v":21.159257673780413},null,0.13741848864056028,0.1409802316726072,0.14449073037463567,0.14794750705967985]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O167+ProyDda!I$24*DdaAñoBase!$P167+ProyDda!I$25*DdaAñoBase!$Q167+ProyDda!I$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O167+ProyDda!J$24*DdaAñoBase!$P167+ProyDda!J$25*DdaAñoBase!$Q167+ProyDda!J$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O167+ProyDda!K$24*DdaAñoBase!$P167+ProyDda!K$25*DdaAñoBase!$Q167+ProyDda!K$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O167+ProyDda!L$24*DdaAñoBase!$P167+ProyDda!L$25*DdaAñoBase!$Q167+ProyDda!L$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O167+ProyDda!M$24*DdaAñoBase!$P167+ProyDda!M$25*DdaAñoBase!$Q167+ProyDda!M$26*DdaAñoBase!$R167)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O167+ProyDda!N$24*DdaAñoBase!$P167+ProyDda!N$25*DdaAñoBase!$Q167+ProyDda!N$26*DdaAñoBase!$R167)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R167","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R167","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U170:X170,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A168","v":"BTS_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O168+ProyDda!I$24*DdaAñoBase!$P168+ProyDda!I$25*DdaAñoBase!$Q168+ProyDda!I$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O168+ProyDda!J$24*DdaAñoBase!$P168+ProyDda!J$25*DdaAñoBase!$Q168+ProyDda!J$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O168+ProyDda!K$24*DdaAñoBase!$P168+ProyDda!K$25*DdaAñoBase!$Q168+ProyDda!K$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O168+ProyDda!L$24*DdaAñoBase!$P168+ProyDda!L$25*DdaAñoBase!$Q168+ProyDda!L$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O168+ProyDda!M$24*DdaAñoBase!$P168+ProyDda!M$25*DdaAñoBase!$Q168+ProyDda!M$26*DdaAñoBase!$R168)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O168+ProyDda!N$24*DdaAñoBase!$P168+ProyDda!N$25*DdaAñoBase!$Q168+ProyDda!N$26*DdaAñoBase!$R168)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R168","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R168","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U171:X171,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A169","v":"BTS_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O169+ProyDda!I$24*DdaAñoBase!$P169+ProyDda!I$25*DdaAñoBase!$Q169+ProyDda!I$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O169+ProyDda!J$24*DdaAñoBase!$P169+ProyDda!J$25*DdaAñoBase!$Q169+ProyDda!J$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O169+ProyDda!K$24*DdaAñoBase!$P169+ProyDda!K$25*DdaAñoBase!$Q169+ProyDda!K$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O169+ProyDda!L$24*DdaAñoBase!$P169+ProyDda!L$25*DdaAñoBase!$Q169+ProyDda!L$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O169+ProyDda!M$24*DdaAñoBase!$P169+ProyDda!M$25*DdaAñoBase!$Q169+ProyDda!M$26*DdaAñoBase!$R169)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O169+ProyDda!N$24*DdaAñoBase!$P169+ProyDda!N$25*DdaAñoBase!$Q169+ProyDda!N$26*DdaAñoBase!$R169)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R169","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R169","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U172:X172,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A170","v":"BTS_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O170+ProyDda!I$24*DdaAñoBase!$P170+ProyDda!I$25*DdaAñoBase!$Q170+ProyDda!I$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O170+ProyDda!J$24*DdaAñoBase!$P170+ProyDda!J$25*DdaAñoBase!$Q170+ProyDda!J$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O170+ProyDda!K$24*DdaAñoBase!$P170+ProyDda!K$25*DdaAñoBase!$Q170+ProyDda!K$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O170+ProyDda!L$24*DdaAñoBase!$P170+ProyDda!L$25*DdaAñoBase!$Q170+ProyDda!L$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O170+ProyDda!M$24*DdaAñoBase!$P170+ProyDda!M$25*DdaAñoBase!$Q170+ProyDda!M$26*DdaAñoBase!$R170)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O170+ProyDda!N$24*DdaAñoBase!$P170+ProyDda!N$25*DdaAñoBase!$Q170+ProyDda!N$26*DdaAñoBase!$R170)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R170","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R170","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U173:X173,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A171","v":"BTS_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O171+ProyDda!I$24*DdaAñoBase!$P171+ProyDda!I$25*DdaAñoBase!$Q171+ProyDda!I$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O171+ProyDda!J$24*DdaAñoBase!$P171+ProyDda!J$25*DdaAñoBase!$Q171+ProyDda!J$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O171+ProyDda!K$24*DdaAñoBase!$P171+ProyDda!K$25*DdaAñoBase!$Q171+ProyDda!K$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O171+ProyDda!L$24*DdaAñoBase!$P171+ProyDda!L$25*DdaAñoBase!$Q171+ProyDda!L$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O171+ProyDda!M$24*DdaAñoBase!$P171+ProyDda!M$25*DdaAñoBase!$Q171+ProyDda!M$26*DdaAñoBase!$R171)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O171+ProyDda!N$24*DdaAñoBase!$P171+ProyDda!N$25*DdaAñoBase!$Q171+ProyDda!N$26*DdaAñoBase!$R171)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R171","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R171","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U174:X174,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A172","v":"BTS_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O172+ProyDda!I$24*DdaAñoBase!$P172+ProyDda!I$25*DdaAñoBase!$Q172+ProyDda!I$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O172+ProyDda!J$24*DdaAñoBase!$P172+ProyDda!J$25*DdaAñoBase!$Q172+ProyDda!J$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O172+ProyDda!K$24*DdaAñoBase!$P172+ProyDda!K$25*DdaAñoBase!$Q172+ProyDda!K$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O172+ProyDda!L$24*DdaAñoBase!$P172+ProyDda!L$25*DdaAñoBase!$Q172+ProyDda!L$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O172+ProyDda!M$24*DdaAñoBase!$P172+ProyDda!M$25*DdaAñoBase!$Q172+ProyDda!M$26*DdaAñoBase!$R172)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O172+ProyDda!N$24*DdaAñoBase!$P172+ProyDda!N$25*DdaAñoBase!$Q172+ProyDda!N$26*DdaAñoBase!$R172)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R172","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R172","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U175:X175,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A173","v":"BTS_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O173+ProyDda!I$24*DdaAñoBase!$P173+ProyDda!I$25*DdaAñoBase!$Q173+ProyDda!I$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O173+ProyDda!J$24*DdaAñoBase!$P173+ProyDda!J$25*DdaAñoBase!$Q173+ProyDda!J$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O173+ProyDda!K$24*DdaAñoBase!$P173+ProyDda!K$25*DdaAñoBase!$Q173+ProyDda!K$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O173+ProyDda!L$24*DdaAñoBase!$P173+ProyDda!L$25*DdaAñoBase!$Q173+ProyDda!L$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O173+ProyDda!M$24*DdaAñoBase!$P173+ProyDda!M$25*DdaAñoBase!$Q173+ProyDda!M$26*DdaAñoBase!$R173)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O173+ProyDda!N$24*DdaAñoBase!$P173+ProyDda!N$25*DdaAñoBase!$Q173+ProyDda!N$26*DdaAñoBase!$R173)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R173","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R173","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U176:X176,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A174","v":"BTS_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O174+ProyDda!I$24*DdaAñoBase!$P174+ProyDda!I$25*DdaAñoBase!$Q174+ProyDda!I$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O174+ProyDda!J$24*DdaAñoBase!$P174+ProyDda!J$25*DdaAñoBase!$Q174+ProyDda!J$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O174+ProyDda!K$24*DdaAñoBase!$P174+ProyDda!K$25*DdaAñoBase!$Q174+ProyDda!K$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O174+ProyDda!L$24*DdaAñoBase!$P174+ProyDda!L$25*DdaAñoBase!$Q174+ProyDda!L$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O174+ProyDda!M$24*DdaAñoBase!$P174+ProyDda!M$25*DdaAñoBase!$Q174+ProyDda!M$26*DdaAñoBase!$R174)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O174+ProyDda!N$24*DdaAñoBase!$P174+ProyDda!N$25*DdaAñoBase!$Q174+ProyDda!N$26*DdaAñoBase!$R174)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R174","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R174","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U177:X177,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A175","v":"BTS_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O175+ProyDda!I$24*DdaAñoBase!$P175+ProyDda!I$25*DdaAñoBase!$Q175+ProyDda!I$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O175+ProyDda!J$24*DdaAñoBase!$P175+ProyDda!J$25*DdaAñoBase!$Q175+ProyDda!J$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O175+ProyDda!K$24*DdaAñoBase!$P175+ProyDda!K$25*DdaAñoBase!$Q175+ProyDda!K$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O175+ProyDda!L$24*DdaAñoBase!$P175+ProyDda!L$25*DdaAñoBase!$Q175+ProyDda!L$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O175+ProyDda!M$24*DdaAñoBase!$P175+ProyDda!M$25*DdaAñoBase!$Q175+ProyDda!M$26*DdaAñoBase!$R175)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O175+ProyDda!N$24*DdaAñoBase!$P175+ProyDda!N$25*DdaAñoBase!$Q175+ProyDda!N$26*DdaAñoBase!$R175)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R175","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R175","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U178:X178,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O176+ProyDda!I$24*DdaAñoBase!$P176+ProyDda!I$25*DdaAñoBase!$Q176+ProyDda!I$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O176+ProyDda!J$24*DdaAñoBase!$P176+ProyDda!J$25*DdaAñoBase!$Q176+ProyDda!J$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O176+ProyDda!K$24*DdaAñoBase!$P176+ProyDda!K$25*DdaAñoBase!$Q176+ProyDda!K$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O176+ProyDda!L$24*DdaAñoBase!$P176+ProyDda!L$25*DdaAñoBase!$Q176+ProyDda!L$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O176+ProyDda!M$24*DdaAñoBase!$P176+ProyDda!M$25*DdaAñoBase!$Q176+ProyDda!M$26*DdaAñoBase!$R176)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O176+ProyDda!N$24*DdaAñoBase!$P176+ProyDda!N$25*DdaAñoBase!$Q176+ProyDda!N$26*DdaAñoBase!$R176)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R176","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R176","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U179:X179,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O177+ProyDda!I$24*DdaAñoBase!$P177+ProyDda!I$25*DdaAñoBase!$Q177+ProyDda!I$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O177+ProyDda!J$24*DdaAñoBase!$P177+ProyDda!J$25*DdaAñoBase!$Q177+ProyDda!J$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O177+ProyDda!K$24*DdaAñoBase!$P177+ProyDda!K$25*DdaAñoBase!$Q177+ProyDda!K$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O177+ProyDda!L$24*DdaAñoBase!$P177+ProyDda!L$25*DdaAñoBase!$Q177+ProyDda!L$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O177+ProyDda!M$24*DdaAñoBase!$P177+ProyDda!M$25*DdaAñoBase!$Q177+ProyDda!M$26*DdaAñoBase!$R177)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O177+ProyDda!N$24*DdaAñoBase!$P177+ProyDda!N$25*DdaAñoBase!$Q177+ProyDda!N$26*DdaAñoBase!$R177)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R177","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R177","v":0},null,{"$f":"+H180-N180","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U180:X180,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O178+ProyDda!I$24*DdaAñoBase!$P178+ProyDda!I$25*DdaAñoBase!$Q178+ProyDda!I$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O178+ProyDda!J$24*DdaAñoBase!$P178+ProyDda!J$25*DdaAñoBase!$Q178+ProyDda!J$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O178+ProyDda!K$24*DdaAñoBase!$P178+ProyDda!K$25*DdaAñoBase!$Q178+ProyDda!K$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O178+ProyDda!L$24*DdaAñoBase!$P178+ProyDda!L$25*DdaAñoBase!$Q178+ProyDda!L$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O178+ProyDda!M$24*DdaAñoBase!$P178+ProyDda!M$25*DdaAñoBase!$Q178+ProyDda!M$26*DdaAñoBase!$R178)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O178+ProyDda!N$24*DdaAñoBase!$P178+ProyDda!N$25*DdaAñoBase!$Q178+ProyDda!N$26*DdaAñoBase!$R178)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R178","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R178","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U181:X181,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A179","v":"BTS_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O179+ProyDda!I$24*DdaAñoBase!$P179+ProyDda!I$25*DdaAñoBase!$Q179+ProyDda!I$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O179+ProyDda!J$24*DdaAñoBase!$P179+ProyDda!J$25*DdaAñoBase!$Q179+ProyDda!J$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O179+ProyDda!K$24*DdaAñoBase!$P179+ProyDda!K$25*DdaAñoBase!$Q179+ProyDda!K$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O179+ProyDda!L$24*DdaAñoBase!$P179+ProyDda!L$25*DdaAñoBase!$Q179+ProyDda!L$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O179+ProyDda!M$24*DdaAñoBase!$P179+ProyDda!M$25*DdaAñoBase!$Q179+ProyDda!M$26*DdaAñoBase!$R179)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O179+ProyDda!N$24*DdaAñoBase!$P179+ProyDda!N$25*DdaAñoBase!$Q179+ProyDda!N$26*DdaAñoBase!$R179)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R179","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R179","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U182:X182,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A180","v":"BTS_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O180+ProyDda!I$24*DdaAñoBase!$P180+ProyDda!I$25*DdaAñoBase!$Q180+ProyDda!I$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O180+ProyDda!J$24*DdaAñoBase!$P180+ProyDda!J$25*DdaAñoBase!$Q180+ProyDda!J$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O180+ProyDda!K$24*DdaAñoBase!$P180+ProyDda!K$25*DdaAñoBase!$Q180+ProyDda!K$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O180+ProyDda!L$24*DdaAñoBase!$P180+ProyDda!L$25*DdaAñoBase!$Q180+ProyDda!L$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O180+ProyDda!M$24*DdaAñoBase!$P180+ProyDda!M$25*DdaAñoBase!$Q180+ProyDda!M$26*DdaAñoBase!$R180)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O180+ProyDda!N$24*DdaAñoBase!$P180+ProyDda!N$25*DdaAñoBase!$Q180+ProyDda!N$26*DdaAñoBase!$R180)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R180","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R180","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U183:X183,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A181","v":"BTS_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O181+ProyDda!I$24*DdaAñoBase!$P181+ProyDda!I$25*DdaAñoBase!$Q181+ProyDda!I$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O181+ProyDda!J$24*DdaAñoBase!$P181+ProyDda!J$25*DdaAñoBase!$Q181+ProyDda!J$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O181+ProyDda!K$24*DdaAñoBase!$P181+ProyDda!K$25*DdaAñoBase!$Q181+ProyDda!K$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O181+ProyDda!L$24*DdaAñoBase!$P181+ProyDda!L$25*DdaAñoBase!$Q181+ProyDda!L$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O181+ProyDda!M$24*DdaAñoBase!$P181+ProyDda!M$25*DdaAñoBase!$Q181+ProyDda!M$26*DdaAñoBase!$R181)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O181+ProyDda!N$24*DdaAñoBase!$P181+ProyDda!N$25*DdaAñoBase!$Q181+ProyDda!N$26*DdaAñoBase!$R181)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R181","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R181","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U184:X184,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A182","v":"BTS_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O182+ProyDda!I$24*DdaAñoBase!$P182+ProyDda!I$25*DdaAñoBase!$Q182+ProyDda!I$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O182+ProyDda!J$24*DdaAñoBase!$P182+ProyDda!J$25*DdaAñoBase!$Q182+ProyDda!J$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O182+ProyDda!K$24*DdaAñoBase!$P182+ProyDda!K$25*DdaAñoBase!$Q182+ProyDda!K$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O182+ProyDda!L$24*DdaAñoBase!$P182+ProyDda!L$25*DdaAñoBase!$Q182+ProyDda!L$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O182+ProyDda!M$24*DdaAñoBase!$P182+ProyDda!M$25*DdaAñoBase!$Q182+ProyDda!M$26*DdaAñoBase!$R182)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O182+ProyDda!N$24*DdaAñoBase!$P182+ProyDda!N$25*DdaAñoBase!$Q182+ProyDda!N$26*DdaAñoBase!$R182)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R182","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R182","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U185:X185,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A183","v":"BTS_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O183+ProyDda!I$24*DdaAñoBase!$P183+ProyDda!I$25*DdaAñoBase!$Q183+ProyDda!I$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O183+ProyDda!J$24*DdaAñoBase!$P183+ProyDda!J$25*DdaAñoBase!$Q183+ProyDda!J$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O183+ProyDda!K$24*DdaAñoBase!$P183+ProyDda!K$25*DdaAñoBase!$Q183+ProyDda!K$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O183+ProyDda!L$24*DdaAñoBase!$P183+ProyDda!L$25*DdaAñoBase!$Q183+ProyDda!L$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O183+ProyDda!M$24*DdaAñoBase!$P183+ProyDda!M$25*DdaAñoBase!$Q183+ProyDda!M$26*DdaAñoBase!$R183)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O183+ProyDda!N$24*DdaAñoBase!$P183+ProyDda!N$25*DdaAñoBase!$Q183+ProyDda!N$26*DdaAñoBase!$R183)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R183","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R183","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U186:X186,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A184","v":"BTS_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O184+ProyDda!I$24*DdaAñoBase!$P184+ProyDda!I$25*DdaAñoBase!$Q184+ProyDda!I$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O184+ProyDda!J$24*DdaAñoBase!$P184+ProyDda!J$25*DdaAñoBase!$Q184+ProyDda!J$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O184+ProyDda!K$24*DdaAñoBase!$P184+ProyDda!K$25*DdaAñoBase!$Q184+ProyDda!K$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O184+ProyDda!L$24*DdaAñoBase!$P184+ProyDda!L$25*DdaAñoBase!$Q184+ProyDda!L$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O184+ProyDda!M$24*DdaAñoBase!$P184+ProyDda!M$25*DdaAñoBase!$Q184+ProyDda!M$26*DdaAñoBase!$R184)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O184+ProyDda!N$24*DdaAñoBase!$P184+ProyDda!N$25*DdaAñoBase!$Q184+ProyDda!N$26*DdaAñoBase!$R184)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R184","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R184","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U187:X187,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A185","v":"BTS_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O185+ProyDda!I$24*DdaAñoBase!$P185+ProyDda!I$25*DdaAñoBase!$Q185+ProyDda!I$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O185+ProyDda!J$24*DdaAñoBase!$P185+ProyDda!J$25*DdaAñoBase!$Q185+ProyDda!J$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O185+ProyDda!K$24*DdaAñoBase!$P185+ProyDda!K$25*DdaAñoBase!$Q185+ProyDda!K$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O185+ProyDda!L$24*DdaAñoBase!$P185+ProyDda!L$25*DdaAñoBase!$Q185+ProyDda!L$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O185+ProyDda!M$24*DdaAñoBase!$P185+ProyDda!M$25*DdaAñoBase!$Q185+ProyDda!M$26*DdaAñoBase!$R185)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O185+ProyDda!N$24*DdaAñoBase!$P185+ProyDda!N$25*DdaAñoBase!$Q185+ProyDda!N$26*DdaAñoBase!$R185)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R185","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R185","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U188:X188,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A186","v":"BTS_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O186+ProyDda!I$24*DdaAñoBase!$P186+ProyDda!I$25*DdaAñoBase!$Q186+ProyDda!I$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O186+ProyDda!J$24*DdaAñoBase!$P186+ProyDda!J$25*DdaAñoBase!$Q186+ProyDda!J$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O186+ProyDda!K$24*DdaAñoBase!$P186+ProyDda!K$25*DdaAñoBase!$Q186+ProyDda!K$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O186+ProyDda!L$24*DdaAñoBase!$P186+ProyDda!L$25*DdaAñoBase!$Q186+ProyDda!L$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O186+ProyDda!M$24*DdaAñoBase!$P186+ProyDda!M$25*DdaAñoBase!$Q186+ProyDda!M$26*DdaAñoBase!$R186)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O186+ProyDda!N$24*DdaAñoBase!$P186+ProyDda!N$25*DdaAñoBase!$Q186+ProyDda!N$26*DdaAñoBase!$R186)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R186","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R186","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U189:X189,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O187+ProyDda!I$24*DdaAñoBase!$P187+ProyDda!I$25*DdaAñoBase!$Q187+ProyDda!I$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O187+ProyDda!J$24*DdaAñoBase!$P187+ProyDda!J$25*DdaAñoBase!$Q187+ProyDda!J$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O187+ProyDda!K$24*DdaAñoBase!$P187+ProyDda!K$25*DdaAñoBase!$Q187+ProyDda!K$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O187+ProyDda!L$24*DdaAñoBase!$P187+ProyDda!L$25*DdaAñoBase!$Q187+ProyDda!L$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O187+ProyDda!M$24*DdaAñoBase!$P187+ProyDda!M$25*DdaAñoBase!$Q187+ProyDda!M$26*DdaAñoBase!$R187)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O187+ProyDda!N$24*DdaAñoBase!$P187+ProyDda!N$25*DdaAñoBase!$Q187+ProyDda!N$26*DdaAñoBase!$R187)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R187","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R187","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U190:X190,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O188+ProyDda!I$24*DdaAñoBase!$P188+ProyDda!I$25*DdaAñoBase!$Q188+ProyDda!I$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O188+ProyDda!J$24*DdaAñoBase!$P188+ProyDda!J$25*DdaAñoBase!$Q188+ProyDda!J$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O188+ProyDda!K$24*DdaAñoBase!$P188+ProyDda!K$25*DdaAñoBase!$Q188+ProyDda!K$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O188+ProyDda!L$24*DdaAñoBase!$P188+ProyDda!L$25*DdaAñoBase!$Q188+ProyDda!L$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O188+ProyDda!M$24*DdaAñoBase!$P188+ProyDda!M$25*DdaAñoBase!$Q188+ProyDda!M$26*DdaAñoBase!$R188)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O188+ProyDda!N$24*DdaAñoBase!$P188+ProyDda!N$25*DdaAñoBase!$Q188+ProyDda!N$26*DdaAñoBase!$R188)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R188","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R188","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U191:X191,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O189+ProyDda!I$24*DdaAñoBase!$P189+ProyDda!I$25*DdaAñoBase!$Q189+ProyDda!I$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O189+ProyDda!J$24*DdaAñoBase!$P189+ProyDda!J$25*DdaAñoBase!$Q189+ProyDda!J$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O189+ProyDda!K$24*DdaAñoBase!$P189+ProyDda!K$25*DdaAñoBase!$Q189+ProyDda!K$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O189+ProyDda!L$24*DdaAñoBase!$P189+ProyDda!L$25*DdaAñoBase!$Q189+ProyDda!L$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O189+ProyDda!M$24*DdaAñoBase!$P189+ProyDda!M$25*DdaAñoBase!$Q189+ProyDda!M$26*DdaAñoBase!$R189)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O189+ProyDda!N$24*DdaAñoBase!$P189+ProyDda!N$25*DdaAñoBase!$Q189+ProyDda!N$26*DdaAñoBase!$R189)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R189","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R189","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U192:X192,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O190+ProyDda!I$24*DdaAñoBase!$P190+ProyDda!I$25*DdaAñoBase!$Q190+ProyDda!I$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O190+ProyDda!J$24*DdaAñoBase!$P190+ProyDda!J$25*DdaAñoBase!$Q190+ProyDda!J$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O190+ProyDda!K$24*DdaAñoBase!$P190+ProyDda!K$25*DdaAñoBase!$Q190+ProyDda!K$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O190+ProyDda!L$24*DdaAñoBase!$P190+ProyDda!L$25*DdaAñoBase!$Q190+ProyDda!L$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O190+ProyDda!M$24*DdaAñoBase!$P190+ProyDda!M$25*DdaAñoBase!$Q190+ProyDda!M$26*DdaAñoBase!$R190)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O190+ProyDda!N$24*DdaAñoBase!$P190+ProyDda!N$25*DdaAñoBase!$Q190+ProyDda!N$26*DdaAñoBase!$R190)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R190","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R190","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U193:X193,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O191+ProyDda!I$24*DdaAñoBase!$P191+ProyDda!I$25*DdaAñoBase!$Q191+ProyDda!I$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O191+ProyDda!J$24*DdaAñoBase!$P191+ProyDda!J$25*DdaAñoBase!$Q191+ProyDda!J$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O191+ProyDda!K$24*DdaAñoBase!$P191+ProyDda!K$25*DdaAñoBase!$Q191+ProyDda!K$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O191+ProyDda!L$24*DdaAñoBase!$P191+ProyDda!L$25*DdaAñoBase!$Q191+ProyDda!L$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O191+ProyDda!M$24*DdaAñoBase!$P191+ProyDda!M$25*DdaAñoBase!$Q191+ProyDda!M$26*DdaAñoBase!$R191)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O191+ProyDda!N$24*DdaAñoBase!$P191+ProyDda!N$25*DdaAñoBase!$Q191+ProyDda!N$26*DdaAñoBase!$R191)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R191","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R191","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U194:X194,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O192+ProyDda!I$24*DdaAñoBase!$P192+ProyDda!I$25*DdaAñoBase!$Q192+ProyDda!I$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O192+ProyDda!J$24*DdaAñoBase!$P192+ProyDda!J$25*DdaAñoBase!$Q192+ProyDda!J$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O192+ProyDda!K$24*DdaAñoBase!$P192+ProyDda!K$25*DdaAñoBase!$Q192+ProyDda!K$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O192+ProyDda!L$24*DdaAñoBase!$P192+ProyDda!L$25*DdaAñoBase!$Q192+ProyDda!L$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O192+ProyDda!M$24*DdaAñoBase!$P192+ProyDda!M$25*DdaAñoBase!$Q192+ProyDda!M$26*DdaAñoBase!$R192)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O192+ProyDda!N$24*DdaAñoBase!$P192+ProyDda!N$25*DdaAñoBase!$Q192+ProyDda!N$26*DdaAñoBase!$R192)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R192","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R192","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U195:X195,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O193+ProyDda!I$24*DdaAñoBase!$P193+ProyDda!I$25*DdaAñoBase!$Q193+ProyDda!I$26*DdaAñoBase!$R193)","v":4.3587817091971424},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O193+ProyDda!J$24*DdaAñoBase!$P193+ProyDda!J$25*DdaAñoBase!$Q193+ProyDda!J$26*DdaAñoBase!$R193)","v":4.4567342800748948},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O193+ProyDda!K$24*DdaAñoBase!$P193+ProyDda!K$25*DdaAñoBase!$Q193+ProyDda!K$26*DdaAñoBase!$R193)","v":4.5070046808764239},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O193+ProyDda!L$24*DdaAñoBase!$P193+ProyDda!L$25*DdaAñoBase!$Q193+ProyDda!L$26*DdaAñoBase!$R193)","v":4.6088237370844176},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O193+ProyDda!M$24*DdaAñoBase!$P193+ProyDda!M$25*DdaAñoBase!$Q193+ProyDda!M$26*DdaAñoBase!$R193)","v":4.7131781534660995},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O193+ProyDda!N$24*DdaAñoBase!$P193+ProyDda!N$25*DdaAñoBase!$Q193+ProyDda!N$26*DdaAñoBase!$R193)","v":4.8200291307869785},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R193","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R193","v":0},null,4.4567342800748948,4.5070046808764239,4.6088237370844176,4.7131781534660995,4.8200291307869785,{"$f":"+SUMPRODUCT(U196:X196,PremisaCosto!$F$69:$I$69)","v":15.281686097730297},null,9.9246686240405779E-2,0.1018190562079937,0.10435441638168186,0.106850977320879]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O194+ProyDda!I$24*DdaAñoBase!$P194+ProyDda!I$25*DdaAñoBase!$Q194+ProyDda!I$26*DdaAñoBase!$R194)","v":4.3587817091971424},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O194+ProyDda!J$24*DdaAñoBase!$P194+ProyDda!J$25*DdaAñoBase!$Q194+ProyDda!J$26*DdaAñoBase!$R194)","v":4.4567342800748948},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O194+ProyDda!K$24*DdaAñoBase!$P194+ProyDda!K$25*DdaAñoBase!$Q194+ProyDda!K$26*DdaAñoBase!$R194)","v":4.5070046808764239},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O194+ProyDda!L$24*DdaAñoBase!$P194+ProyDda!L$25*DdaAñoBase!$Q194+ProyDda!L$26*DdaAñoBase!$R194)","v":4.6088237370844176},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O194+ProyDda!M$24*DdaAñoBase!$P194+ProyDda!M$25*DdaAñoBase!$Q194+ProyDda!M$26*DdaAñoBase!$R194)","v":4.7131781534660995},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O194+ProyDda!N$24*DdaAñoBase!$P194+ProyDda!N$25*DdaAñoBase!$Q194+ProyDda!N$26*DdaAñoBase!$R194)","v":4.8200291307869785},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R194","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R194","v":0},null,4.4567342800748948,4.5070046808764239,4.6088237370844176,4.7131781534660995,4.8200291307869785,{"$f":"+SUMPRODUCT(U197:X197,PremisaCosto!$F$69:$I$69)","v":15.281686097730297},null,9.9246686240405779E-2,0.1018190562079937,0.10435441638168186,0.106850977320879]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O195+ProyDda!I$24*DdaAñoBase!$P195+ProyDda!I$25*DdaAñoBase!$Q195+ProyDda!I$26*DdaAñoBase!$R195)","v":4.3587817091971424},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O195+ProyDda!J$24*DdaAñoBase!$P195+ProyDda!J$25*DdaAñoBase!$Q195+ProyDda!J$26*DdaAñoBase!$R195)","v":4.4567342800748948},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O195+ProyDda!K$24*DdaAñoBase!$P195+ProyDda!K$25*DdaAñoBase!$Q195+ProyDda!K$26*DdaAñoBase!$R195)","v":4.5070046808764239},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O195+ProyDda!L$24*DdaAñoBase!$P195+ProyDda!L$25*DdaAñoBase!$Q195+ProyDda!L$26*DdaAñoBase!$R195)","v":4.6088237370844176},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O195+ProyDda!M$24*DdaAñoBase!$P195+ProyDda!M$25*DdaAñoBase!$Q195+ProyDda!M$26*DdaAñoBase!$R195)","v":4.7131781534660995},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O195+ProyDda!N$24*DdaAñoBase!$P195+ProyDda!N$25*DdaAñoBase!$Q195+ProyDda!N$26*DdaAñoBase!$R195)","v":4.8200291307869785},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R195","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R195","v":0},null,{"$f":"+H198-N198","v":4.4567342800748948},4.5070046808764239,4.6088237370844176,4.7131781534660995,4.8200291307869785,{"$f":"+SUMPRODUCT(U198:X198,PremisaCosto!$F$69:$I$69)","v":15.281686097730297},null,{"$f":"+MAX(I198-AVERAGE(H198,G198),0)","v":9.9246686240405779E-2},{"$f":"+MAX(J198-I198,0)","v":0.1018190562079937},{"$f":"+MAX(K198-J198,0)","v":0.10435441638168186},{"$f":"+MAX(L198-K198,0)","v":0.106850977320879}]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O196+ProyDda!J$24*DdaAñoBase!$P196+ProyDda!J$25*DdaAñoBase!$Q196+ProyDda!J$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O196+ProyDda!K$24*DdaAñoBase!$P196+ProyDda!K$25*DdaAñoBase!$Q196+ProyDda!K$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O196+ProyDda!L$24*DdaAñoBase!$P196+ProyDda!L$25*DdaAñoBase!$Q196+ProyDda!L$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O196+ProyDda!M$24*DdaAñoBase!$P196+ProyDda!M$25*DdaAñoBase!$Q196+ProyDda!M$26*DdaAñoBase!$R196)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O196+ProyDda!N$24*DdaAñoBase!$P196+ProyDda!N$25*DdaAñoBase!$Q196+ProyDda!N$26*DdaAñoBase!$R196)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R196","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R196","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U199:X199,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O197+ProyDda!J$24*DdaAñoBase!$P197+ProyDda!J$25*DdaAñoBase!$Q197+ProyDda!J$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O197+ProyDda!K$24*DdaAñoBase!$P197+ProyDda!K$25*DdaAñoBase!$Q197+ProyDda!K$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O197+ProyDda!L$24*DdaAñoBase!$P197+ProyDda!L$25*DdaAñoBase!$Q197+ProyDda!L$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O197+ProyDda!M$24*DdaAñoBase!$P197+ProyDda!M$25*DdaAñoBase!$Q197+ProyDda!M$26*DdaAñoBase!$R197)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O197+ProyDda!N$24*DdaAñoBase!$P197+ProyDda!N$25*DdaAñoBase!$Q197+ProyDda!N$26*DdaAñoBase!$R197)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R197","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R197","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U200:X200,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O198+ProyDda!J$24*DdaAñoBase!$P198+ProyDda!J$25*DdaAñoBase!$Q198+ProyDda!J$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O198+ProyDda!K$24*DdaAñoBase!$P198+ProyDda!K$25*DdaAñoBase!$Q198+ProyDda!K$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O198+ProyDda!L$24*DdaAñoBase!$P198+ProyDda!L$25*DdaAñoBase!$Q198+ProyDda!L$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O198+ProyDda!M$24*DdaAñoBase!$P198+ProyDda!M$25*DdaAñoBase!$Q198+ProyDda!M$26*DdaAñoBase!$R198)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O198+ProyDda!N$24*DdaAñoBase!$P198+ProyDda!N$25*DdaAñoBase!$Q198+ProyDda!N$26*DdaAñoBase!$R198)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R198","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R198","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U201:X201,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O199+ProyDda!J$24*DdaAñoBase!$P199+ProyDda!J$25*DdaAñoBase!$Q199+ProyDda!J$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O199+ProyDda!K$24*DdaAñoBase!$P199+ProyDda!K$25*DdaAñoBase!$Q199+ProyDda!K$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O199+ProyDda!L$24*DdaAñoBase!$P199+ProyDda!L$25*DdaAñoBase!$Q199+ProyDda!L$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O199+ProyDda!M$24*DdaAñoBase!$P199+ProyDda!M$25*DdaAñoBase!$Q199+ProyDda!M$26*DdaAñoBase!$R199)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O199+ProyDda!N$24*DdaAñoBase!$P199+ProyDda!N$25*DdaAñoBase!$Q199+ProyDda!N$26*DdaAñoBase!$R199)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R199","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R199","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U202:X202,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O200+ProyDda!J$24*DdaAñoBase!$P200+ProyDda!J$25*DdaAñoBase!$Q200+ProyDda!J$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O200+ProyDda!K$24*DdaAñoBase!$P200+ProyDda!K$25*DdaAñoBase!$Q200+ProyDda!K$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O200+ProyDda!L$24*DdaAñoBase!$P200+ProyDda!L$25*DdaAñoBase!$Q200+ProyDda!L$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O200+ProyDda!M$24*DdaAñoBase!$P200+ProyDda!M$25*DdaAñoBase!$Q200+ProyDda!M$26*DdaAñoBase!$R200)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O200+ProyDda!N$24*DdaAñoBase!$P200+ProyDda!N$25*DdaAñoBase!$Q200+ProyDda!N$26*DdaAñoBase!$R200)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R200","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R200","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U203:X203,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O201+ProyDda!J$24*DdaAñoBase!$P201+ProyDda!J$25*DdaAñoBase!$Q201+ProyDda!J$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O201+ProyDda!K$24*DdaAñoBase!$P201+ProyDda!K$25*DdaAñoBase!$Q201+ProyDda!K$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O201+ProyDda!L$24*DdaAñoBase!$P201+ProyDda!L$25*DdaAñoBase!$Q201+ProyDda!L$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O201+ProyDda!M$24*DdaAñoBase!$P201+ProyDda!M$25*DdaAñoBase!$Q201+ProyDda!M$26*DdaAñoBase!$R201)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O201+ProyDda!N$24*DdaAñoBase!$P201+ProyDda!N$25*DdaAñoBase!$Q201+ProyDda!N$26*DdaAñoBase!$R201)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R201","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R201","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U204:X204,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O202+ProyDda!J$24*DdaAñoBase!$P202+ProyDda!J$25*DdaAñoBase!$Q202+ProyDda!J$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O202+ProyDda!K$24*DdaAñoBase!$P202+ProyDda!K$25*DdaAñoBase!$Q202+ProyDda!K$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O202+ProyDda!L$24*DdaAñoBase!$P202+ProyDda!L$25*DdaAñoBase!$Q202+ProyDda!L$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O202+ProyDda!M$24*DdaAñoBase!$P202+ProyDda!M$25*DdaAñoBase!$Q202+ProyDda!M$26*DdaAñoBase!$R202)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O202+ProyDda!N$24*DdaAñoBase!$P202+ProyDda!N$25*DdaAñoBase!$Q202+ProyDda!N$26*DdaAñoBase!$R202)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R202","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R202","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U205:X205,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O203+ProyDda!J$24*DdaAñoBase!$P203+ProyDda!J$25*DdaAñoBase!$Q203+ProyDda!J$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O203+ProyDda!K$24*DdaAñoBase!$P203+ProyDda!K$25*DdaAñoBase!$Q203+ProyDda!K$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O203+ProyDda!L$24*DdaAñoBase!$P203+ProyDda!L$25*DdaAñoBase!$Q203+ProyDda!L$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O203+ProyDda!M$24*DdaAñoBase!$P203+ProyDda!M$25*DdaAñoBase!$Q203+ProyDda!M$26*DdaAñoBase!$R203)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O203+ProyDda!N$24*DdaAñoBase!$P203+ProyDda!N$25*DdaAñoBase!$Q203+ProyDda!N$26*DdaAñoBase!$R203)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R203","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R203","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U206:X206,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O204+ProyDda!J$24*DdaAñoBase!$P204+ProyDda!J$25*DdaAñoBase!$Q204+ProyDda!J$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O204+ProyDda!K$24*DdaAñoBase!$P204+ProyDda!K$25*DdaAñoBase!$Q204+ProyDda!K$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O204+ProyDda!L$24*DdaAñoBase!$P204+ProyDda!L$25*DdaAñoBase!$Q204+ProyDda!L$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O204+ProyDda!M$24*DdaAñoBase!$P204+ProyDda!M$25*DdaAñoBase!$Q204+ProyDda!M$26*DdaAñoBase!$R204)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O204+ProyDda!N$24*DdaAñoBase!$P204+ProyDda!N$25*DdaAñoBase!$Q204+ProyDda!N$26*DdaAñoBase!$R204)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R204","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R204","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U207:X207,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O205+ProyDda!J$24*DdaAñoBase!$P205+ProyDda!J$25*DdaAñoBase!$Q205+ProyDda!J$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O205+ProyDda!K$24*DdaAñoBase!$P205+ProyDda!K$25*DdaAñoBase!$Q205+ProyDda!K$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O205+ProyDda!L$24*DdaAñoBase!$P205+ProyDda!L$25*DdaAñoBase!$Q205+ProyDda!L$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O205+ProyDda!M$24*DdaAñoBase!$P205+ProyDda!M$25*DdaAñoBase!$Q205+ProyDda!M$26*DdaAñoBase!$R205)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O205+ProyDda!N$24*DdaAñoBase!$P205+ProyDda!N$25*DdaAñoBase!$Q205+ProyDda!N$26*DdaAñoBase!$R205)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R205","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R205","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U208:X208,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O206+ProyDda!I$24*DdaAñoBase!$P206+ProyDda!I$25*DdaAñoBase!$Q206+ProyDda!I$26*DdaAñoBase!$R206)","v":143.29686936669194},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O206+ProyDda!J$24*DdaAñoBase!$P206+ProyDda!J$25*DdaAñoBase!$Q206+ProyDda!J$26*DdaAñoBase!$R206)","v":148.20592080800486},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O206+ProyDda!K$24*DdaAñoBase!$P206+ProyDda!K$25*DdaAñoBase!$Q206+ProyDda!K$26*DdaAñoBase!$R206)","v":150.74386372377938},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O206+ProyDda!L$24*DdaAñoBase!$P206+ProyDda!L$25*DdaAñoBase!$Q206+ProyDda!L$26*DdaAñoBase!$R206)","v":155.9060668399496},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O206+ProyDda!M$24*DdaAñoBase!$P206+ProyDda!M$25*DdaAñoBase!$Q206+ProyDda!M$26*DdaAñoBase!$R206)","v":161.24390912811006},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O206+ProyDda!N$24*DdaAñoBase!$P206+ProyDda!N$25*DdaAñoBase!$Q206+ProyDda!N$26*DdaAñoBase!$R206)","v":166.76349549783561},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R206","v":1.7322899201381785E-2},{"$f":"+ProyDda!K$26*DdaAñoBase!$R206","v":1.7402871981617957E-2},{"$f":"+ProyDda!L$26*DdaAñoBase!$R206","v":1.7564339330714687E-2},{"$f":"+ProyDda!M$26*DdaAñoBase!$R206","v":1.7728866956108875E-2},{"$f":"+ProyDda!N$26*DdaAñoBase!$R206","v":1.7896487997614355E-2},null,148.18859790880347,150.72646085179775,155.8885025006189,161.22618026115396,166.745599009838,{"$f":"+SUMPRODUCT(U209:X209,PremisaCosto!$F$69:$I$69)","v":519.25595751090077},null,4.9924686364309991,5.1622031161702182,5.3378422881604592,5.5195863697255447]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O207+ProyDda!I$24*DdaAñoBase!$P207+ProyDda!I$25*DdaAñoBase!$Q207+ProyDda!I$26*DdaAñoBase!$R207)","v":143.29686936669194},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O207+ProyDda!J$24*DdaAñoBase!$P207+ProyDda!J$25*DdaAñoBase!$Q207+ProyDda!J$26*DdaAñoBase!$R207)","v":148.20592080800486},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O207+ProyDda!K$24*DdaAñoBase!$P207+ProyDda!K$25*DdaAñoBase!$Q207+ProyDda!K$26*DdaAñoBase!$R207)","v":150.74386372377938},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O207+ProyDda!L$24*DdaAñoBase!$P207+ProyDda!L$25*DdaAñoBase!$Q207+ProyDda!L$26*DdaAñoBase!$R207)","v":155.9060668399496},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O207+ProyDda!M$24*DdaAñoBase!$P207+ProyDda!M$25*DdaAñoBase!$Q207+ProyDda!M$26*DdaAñoBase!$R207)","v":161.24390912811006},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O207+ProyDda!N$24*DdaAñoBase!$P207+ProyDda!N$25*DdaAñoBase!$Q207+ProyDda!N$26*DdaAñoBase!$R207)","v":166.76349549783561},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R207","v":1.7322899201381785E-2},{"$f":"+ProyDda!K$26*DdaAñoBase!$R207","v":1.7402871981617957E-2},{"$f":"+ProyDda!L$26*DdaAñoBase!$R207","v":1.7564339330714687E-2},{"$f":"+ProyDda!M$26*DdaAñoBase!$R207","v":1.7728866956108875E-2},{"$f":"+ProyDda!N$26*DdaAñoBase!$R207","v":1.7896487997614355E-2},null,148.18859790880347,150.72646085179775,155.8885025006189,161.22618026115396,166.745599009838,{"$f":"+SUMPRODUCT(U210:X210,PremisaCosto!$F$69:$I$69)","v":519.25595751090077},null,4.9924686364309991,5.1622031161702182,5.3378422881604592,5.5195863697255447]
[{"$f":"+DdaAñoBase!A208","v":"BTS Prepago Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O208+ProyDda!I$24*DdaAñoBase!$P208+ProyDda!I$25*DdaAñoBase!$Q208+ProyDda!I$26*DdaAñoBase!$R208)","v":106.24327716177233},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O208+ProyDda!J$24*DdaAñoBase!$P208+ProyDda!J$25*DdaAñoBase!$Q208+ProyDda!J$26*DdaAñoBase!$R208)","v":109.85285612875406},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O208+ProyDda!K$24*DdaAñoBase!$P208+ProyDda!K$25*DdaAñoBase!$Q208+ProyDda!K$26*DdaAñoBase!$R208)","v":111.71876506631894},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O208+ProyDda!L$24*DdaAñoBase!$P208+ProyDda!L$25*DdaAñoBase!$Q208+ProyDda!L$26*DdaAñoBase!$R208)","v":115.51379176172661},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O208+ProyDda!M$24*DdaAñoBase!$P208+ProyDda!M$25*DdaAñoBase!$Q208+ProyDda!M$26*DdaAñoBase!$R208)","v":119.43739800885032},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O208+ProyDda!N$24*DdaAñoBase!$P208+ProyDda!N$25*DdaAñoBase!$Q208+ProyDda!N$26*DdaAñoBase!$R208)","v":123.49397892670427},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R208","v":1.7322899201381785E-2},{"$f":"+ProyDda!K$26*DdaAñoBase!$R208","v":1.7402871981617957E-2},{"$f":"+ProyDda!L$26*DdaAñoBase!$R208","v":1.7564339330714687E-2},{"$f":"+ProyDda!M$26*DdaAñoBase!$R208","v":1.7728866956108875E-2},{"$f":"+ProyDda!N$26*DdaAñoBase!$R208","v":1.7896487997614355E-2},null,109.83553322955268,111.70136219433732,115.49622742239589,119.41966914189422,123.47608243870665,{"$f":"+SUMPRODUCT(U211:X211,PremisaCosto!$F$69:$I$69)","v":384.670654564801},null,3.6706984210557465,3.795026695407671,3.9236062471237148,4.0565809178539496]
[{"$f":"+DdaAñoBase!A209","v":"BTS Prepago Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O209+ProyDda!I$24*DdaAñoBase!$P209+ProyDda!I$25*DdaAñoBase!$Q209+ProyDda!I$26*DdaAñoBase!$R209)","v":2.0201276767625214E-2},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O209+ProyDda!J$24*DdaAñoBase!$P209+ProyDda!J$25*DdaAñoBase!$Q209+ProyDda!J$26*DdaAñoBase!$R209)","v":2.0655249259577874E-2},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O209+ProyDda!K$24*DdaAñoBase!$P209+ProyDda!K$25*DdaAñoBase!$Q209+ProyDda!K$26*DdaAñoBase!$R209)","v":2.088823323252342E-2},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O209+ProyDda!L$24*DdaAñoBase!$P209+ProyDda!L$25*DdaAñoBase!$Q209+ProyDda!L$26*DdaAñoBase!$R209)","v":2.1360125396872012E-2},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O209+ProyDda!M$24*DdaAñoBase!$P209+ProyDda!M$25*DdaAñoBase!$Q209+ProyDda!M$26*DdaAñoBase!$R209)","v":2.1843767980487108E-2},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O209+ProyDda!N$24*DdaAñoBase!$P209+ProyDda!N$25*DdaAñoBase!$Q209+ProyDda!N$26*DdaAñoBase!$R209)","v":2.2338981163839648E-2},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R209","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R209","v":0},null,2.0655249259577874E-2,2.088823323252342E-2,2.1360125396872012E-2,2.1843767980487108E-2,2.2338981163839648E-2,{"$f":"+SUMPRODUCT(U212:X212,PremisaCosto!$F$69:$I$69)","v":7.0824737491403861E-2},null,4.599702189218742E-4,4.7189216434859182E-4,4.8364258361509663E-4,4.952131833525393E-4]
[{"$f":"+DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O210+ProyDda!I$24*DdaAñoBase!$P210+ProyDda!I$25*DdaAñoBase!$Q210+ProyDda!I$26*DdaAñoBase!$R210)","v":36.905363164394437},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O210+ProyDda!J$24*DdaAñoBase!$P210+ProyDda!J$25*DdaAñoBase!$Q210+ProyDda!J$26*DdaAñoBase!$R210)","v":38.199917918308351},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O210+ProyDda!K$24*DdaAñoBase!$P210+ProyDda!K$25*DdaAñoBase!$Q210+ProyDda!K$26*DdaAñoBase!$R210)","v":38.869410629277013},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O210+ProyDda!L$24*DdaAñoBase!$P210+ProyDda!L$25*DdaAñoBase!$Q210+ProyDda!L$26*DdaAñoBase!$R210)","v":40.231419433882991},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O210+ProyDda!M$24*DdaAñoBase!$P210+ProyDda!M$25*DdaAñoBase!$Q210+ProyDda!M$26*DdaAñoBase!$R210)","v":41.640314939140602},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O210+ProyDda!N$24*DdaAñoBase!$P210+ProyDda!N$25*DdaAñoBase!$Q210+ProyDda!N$26*DdaAñoBase!$R210)","v":43.097801322216512},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R210","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R210","v":0},null,38.199917918308351,38.869410629277013,40.231419433882991,41.640314939140602,43.097801322216512,{"$f":"+SUMPRODUCT(U213:X213,PremisaCosto!$F$69:$I$69)","v":134.04972085336487},null,1.3167700879256188,1.3620088046059777,1.4088955052576111,1.4574863830759099]
[{"$f":"+DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O211+ProyDda!I$24*DdaAñoBase!$P211+ProyDda!I$25*DdaAñoBase!$Q211+ProyDda!I$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O211+ProyDda!J$24*DdaAñoBase!$P211+ProyDda!J$25*DdaAñoBase!$Q211+ProyDda!J$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O211+ProyDda!K$24*DdaAñoBase!$P211+ProyDda!K$25*DdaAñoBase!$Q211+ProyDda!K$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O211+ProyDda!L$24*DdaAñoBase!$P211+ProyDda!L$25*DdaAñoBase!$Q211+ProyDda!L$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O211+ProyDda!M$24*DdaAñoBase!$P211+ProyDda!M$25*DdaAñoBase!$Q211+ProyDda!M$26*DdaAñoBase!$R211)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O211+ProyDda!N$24*DdaAñoBase!$P211+ProyDda!N$25*DdaAñoBase!$Q211+ProyDda!N$26*DdaAñoBase!$R211)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R211","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R211","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U214:X214,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A212","v":"BTS Prepago Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O212+ProyDda!I$24*DdaAñoBase!$P212+ProyDda!I$25*DdaAñoBase!$Q212+ProyDda!I$26*DdaAñoBase!$R212)","v":1.1495688024256198E-3},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O212+ProyDda!J$24*DdaAñoBase!$P212+ProyDda!J$25*DdaAñoBase!$Q212+ProyDda!J$26*DdaAñoBase!$R212)","v":1.1754024474922796E-3},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O212+ProyDda!K$24*DdaAñoBase!$P212+ProyDda!K$25*DdaAñoBase!$Q212+ProyDda!K$26*DdaAñoBase!$R212)","v":1.1886605751761994E-3},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O212+ProyDda!L$24*DdaAñoBase!$P212+ProyDda!L$25*DdaAñoBase!$Q212+ProyDda!L$26*DdaAñoBase!$R212)","v":1.2155139526376483E-3},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O212+ProyDda!M$24*DdaAñoBase!$P212+ProyDda!M$25*DdaAñoBase!$Q212+ProyDda!M$26*DdaAñoBase!$R212)","v":1.2430359965185313E-3},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O212+ProyDda!N$24*DdaAñoBase!$P212+ProyDda!N$25*DdaAñoBase!$Q212+ProyDda!N$26*DdaAñoBase!$R212)","v":1.2712164740537083E-3},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R212","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R212","v":0},null,1.1754024474922796E-3,1.1886605751761994E-3,1.2155139526376483E-3,1.2430359965185313E-3,1.2712164740537083E-3,{"$f":"+SUMPRODUCT(U215:X215,PremisaCosto!$F$69:$I$69)","v":4.0303347950057912E-3},null,2.6174950217249839E-5,2.6853377461448892E-5,2.7522043880882962E-5,2.8180477535177028E-5]
[{"$f":"+DdaAñoBase!A213","v":"BTS Prepago x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O213+ProyDda!I$24*DdaAñoBase!$P213+ProyDda!I$25*DdaAñoBase!$Q213+ProyDda!I$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O213+ProyDda!J$24*DdaAñoBase!$P213+ProyDda!J$25*DdaAñoBase!$Q213+ProyDda!J$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O213+ProyDda!K$24*DdaAñoBase!$P213+ProyDda!K$25*DdaAñoBase!$Q213+ProyDda!K$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O213+ProyDda!L$24*DdaAñoBase!$P213+ProyDda!L$25*DdaAñoBase!$Q213+ProyDda!L$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O213+ProyDda!M$24*DdaAñoBase!$P213+ProyDda!M$25*DdaAñoBase!$Q213+ProyDda!M$26*DdaAñoBase!$R213)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O213+ProyDda!N$24*DdaAñoBase!$P213+ProyDda!N$25*DdaAñoBase!$Q213+ProyDda!N$26*DdaAñoBase!$R213)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R213","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R213","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U216:X216,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A214","v":"BTS Prepago x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O214+ProyDda!I$24*DdaAñoBase!$P214+ProyDda!I$25*DdaAñoBase!$Q214+ProyDda!I$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O214+ProyDda!J$24*DdaAñoBase!$P214+ProyDda!J$25*DdaAñoBase!$Q214+ProyDda!J$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O214+ProyDda!K$24*DdaAñoBase!$P214+ProyDda!K$25*DdaAñoBase!$Q214+ProyDda!K$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O214+ProyDda!L$24*DdaAñoBase!$P214+ProyDda!L$25*DdaAñoBase!$Q214+ProyDda!L$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O214+ProyDda!M$24*DdaAñoBase!$P214+ProyDda!M$25*DdaAñoBase!$Q214+ProyDda!M$26*DdaAñoBase!$R214)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O214+ProyDda!N$24*DdaAñoBase!$P214+ProyDda!N$25*DdaAñoBase!$Q214+ProyDda!N$26*DdaAñoBase!$R214)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R214","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R214","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U217:X217,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I217-AVERAGE(H217,G217),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBase!A215","v":"BTS Prepago Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O215+ProyDda!I$24*DdaAñoBase!$P215+ProyDda!I$25*DdaAñoBase!$Q215+ProyDda!I$26*DdaAñoBase!$R215)","v":0.12587232225297351},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O215+ProyDda!J$24*DdaAñoBase!$P215+ProyDda!J$25*DdaAñoBase!$Q215+ProyDda!J$26*DdaAñoBase!$R215)","v":0.1302876320937931},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O215+ProyDda!K$24*DdaAñoBase!$P215+ProyDda!K$25*DdaAñoBase!$Q215+ProyDda!K$26*DdaAñoBase!$R215)","v":0.13257105637241845},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O215+ProyDda!L$24*DdaAñoBase!$P215+ProyDda!L$25*DdaAñoBase!$Q215+ProyDda!L$26*DdaAñoBase!$R215)","v":0.13721643028192523},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O215+ProyDda!M$24*DdaAñoBase!$P215+ProyDda!M$25*DdaAñoBase!$Q215+ProyDda!M$26*DdaAñoBase!$R215)","v":0.1420217196451159},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O215+ProyDda!N$24*DdaAñoBase!$P215+ProyDda!N$25*DdaAñoBase!$Q215+ProyDda!N$26*DdaAñoBase!$R215)","v":0.14699273686211611},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R215","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R215","v":0},null,0.1302876320937931,0.13257105637241845,0.13721643028192523,0.1420217196451159,0.14699273686211611,{"$f":"+SUMPRODUCT(U218:X218,PremisaCosto!$F$69:$I$69)","v":0.45720047750281356},null,4.4910791990351306E-3,4.6453739095067836E-3,4.8052893631906624E-3,4.9710172170002176E-3]
[{"$f":"+DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O216+ProyDda!I$24*DdaAñoBase!$P216+ProyDda!I$25*DdaAñoBase!$Q216+ProyDda!I$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O216+ProyDda!J$24*DdaAñoBase!$P216+ProyDda!J$25*DdaAñoBase!$Q216+ProyDda!J$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O216+ProyDda!K$24*DdaAñoBase!$P216+ProyDda!K$25*DdaAñoBase!$Q216+ProyDda!K$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O216+ProyDda!L$24*DdaAñoBase!$P216+ProyDda!L$25*DdaAñoBase!$Q216+ProyDda!L$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O216+ProyDda!M$24*DdaAñoBase!$P216+ProyDda!M$25*DdaAñoBase!$Q216+ProyDda!M$26*DdaAñoBase!$R216)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O216+ProyDda!N$24*DdaAñoBase!$P216+ProyDda!N$25*DdaAñoBase!$Q216+ProyDda!N$26*DdaAñoBase!$R216)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R216","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R216","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U219:X219,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O217+ProyDda!I$24*DdaAñoBase!$P217+ProyDda!I$25*DdaAñoBase!$Q217+ProyDda!I$26*DdaAñoBase!$R217)","v":1.0058727021224176E-3},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O217+ProyDda!J$24*DdaAñoBase!$P217+ProyDda!J$25*DdaAñoBase!$Q217+ProyDda!J$26*DdaAñoBase!$R217)","v":1.0284771415557451E-3},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O217+ProyDda!K$24*DdaAñoBase!$P217+ProyDda!K$25*DdaAñoBase!$Q217+ProyDda!K$26*DdaAñoBase!$R217)","v":1.0400780032791747E-3},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O217+ProyDda!L$24*DdaAñoBase!$P217+ProyDda!L$25*DdaAñoBase!$Q217+ProyDda!L$26*DdaAñoBase!$R217)","v":1.0635747085579426E-3},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O217+ProyDda!M$24*DdaAñoBase!$P217+ProyDda!M$25*DdaAñoBase!$Q217+ProyDda!M$26*DdaAñoBase!$R217)","v":1.0876564969537152E-3},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O217+ProyDda!N$24*DdaAñoBase!$P217+ProyDda!N$25*DdaAñoBase!$Q217+ProyDda!N$26*DdaAñoBase!$R217)","v":1.112314414796995E-3},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R217","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R217","v":0},null,1.0284771415557451E-3,1.0400780032791747E-3,1.0635747085579426E-3,1.0876564969537152E-3,1.112314414796995E-3,{"$f":"+SUMPRODUCT(U220:X220,PremisaCosto!$F$69:$I$69)","v":3.5265429456300683E-3},null,2.29030814400935E-5,2.3496705278767916E-5,2.408178839577251E-5,2.4657917843279873E-5]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O218+ProyDda!I$24*DdaAñoBase!$P218+ProyDda!I$25*DdaAñoBase!$Q218+ProyDda!I$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O218+ProyDda!J$24*DdaAñoBase!$P218+ProyDda!J$25*DdaAñoBase!$Q218+ProyDda!J$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O218+ProyDda!K$24*DdaAñoBase!$P218+ProyDda!K$25*DdaAñoBase!$Q218+ProyDda!K$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O218+ProyDda!L$24*DdaAñoBase!$P218+ProyDda!L$25*DdaAñoBase!$Q218+ProyDda!L$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O218+ProyDda!M$24*DdaAñoBase!$P218+ProyDda!M$25*DdaAñoBase!$Q218+ProyDda!M$26*DdaAñoBase!$R218)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O218+ProyDda!N$24*DdaAñoBase!$P218+ProyDda!N$25*DdaAñoBase!$Q218+ProyDda!N$26*DdaAñoBase!$R218)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R218","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R218","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U221:X221,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A219","v":"X1D_2 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O219+ProyDda!I$24*DdaAñoBase!$P219+ProyDda!I$25*DdaAñoBase!$Q219+ProyDda!I$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O219+ProyDda!J$24*DdaAñoBase!$P219+ProyDda!J$25*DdaAñoBase!$Q219+ProyDda!J$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O219+ProyDda!K$24*DdaAñoBase!$P219+ProyDda!K$25*DdaAñoBase!$Q219+ProyDda!K$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O219+ProyDda!L$24*DdaAñoBase!$P219+ProyDda!L$25*DdaAñoBase!$Q219+ProyDda!L$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O219+ProyDda!M$24*DdaAñoBase!$P219+ProyDda!M$25*DdaAñoBase!$Q219+ProyDda!M$26*DdaAñoBase!$R219)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O219+ProyDda!N$24*DdaAñoBase!$P219+ProyDda!N$25*DdaAñoBase!$Q219+ProyDda!N$26*DdaAñoBase!$R219)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R219","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R219","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U222:X222,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A220","v":"X1D_2 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O220+ProyDda!I$24*DdaAñoBase!$P220+ProyDda!I$25*DdaAñoBase!$Q220+ProyDda!I$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O220+ProyDda!J$24*DdaAñoBase!$P220+ProyDda!J$25*DdaAñoBase!$Q220+ProyDda!J$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O220+ProyDda!K$24*DdaAñoBase!$P220+ProyDda!K$25*DdaAñoBase!$Q220+ProyDda!K$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O220+ProyDda!L$24*DdaAñoBase!$P220+ProyDda!L$25*DdaAñoBase!$Q220+ProyDda!L$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O220+ProyDda!M$24*DdaAñoBase!$P220+ProyDda!M$25*DdaAñoBase!$Q220+ProyDda!M$26*DdaAñoBase!$R220)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O220+ProyDda!N$24*DdaAñoBase!$P220+ProyDda!N$25*DdaAñoBase!$Q220+ProyDda!N$26*DdaAñoBase!$R220)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R220","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R220","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U223:X223,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A221","v":"X1D_2 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O221+ProyDda!I$24*DdaAñoBase!$P221+ProyDda!I$25*DdaAñoBase!$Q221+ProyDda!I$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O221+ProyDda!J$24*DdaAñoBase!$P221+ProyDda!J$25*DdaAñoBase!$Q221+ProyDda!J$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O221+ProyDda!K$24*DdaAñoBase!$P221+ProyDda!K$25*DdaAñoBase!$Q221+ProyDda!K$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O221+ProyDda!L$24*DdaAñoBase!$P221+ProyDda!L$25*DdaAñoBase!$Q221+ProyDda!L$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O221+ProyDda!M$24*DdaAñoBase!$P221+ProyDda!M$25*DdaAñoBase!$Q221+ProyDda!M$26*DdaAñoBase!$R221)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O221+ProyDda!N$24*DdaAñoBase!$P221+ProyDda!N$25*DdaAñoBase!$Q221+ProyDda!N$26*DdaAñoBase!$R221)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R221","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R221","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U224:X224,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A222","v":"X1D_2 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O222+ProyDda!I$24*DdaAñoBase!$P222+ProyDda!I$25*DdaAñoBase!$Q222+ProyDda!I$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O222+ProyDda!J$24*DdaAñoBase!$P222+ProyDda!J$25*DdaAñoBase!$Q222+ProyDda!J$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O222+ProyDda!K$24*DdaAñoBase!$P222+ProyDda!K$25*DdaAñoBase!$Q222+ProyDda!K$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O222+ProyDda!L$24*DdaAñoBase!$P222+ProyDda!L$25*DdaAñoBase!$Q222+ProyDda!L$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O222+ProyDda!M$24*DdaAñoBase!$P222+ProyDda!M$25*DdaAñoBase!$Q222+ProyDda!M$26*DdaAñoBase!$R222)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O222+ProyDda!N$24*DdaAñoBase!$P222+ProyDda!N$25*DdaAñoBase!$Q222+ProyDda!N$26*DdaAñoBase!$R222)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R222","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R222","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U225:X225,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A223","v":"X1D_2 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O223+ProyDda!I$24*DdaAñoBase!$P223+ProyDda!I$25*DdaAñoBase!$Q223+ProyDda!I$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O223+ProyDda!J$24*DdaAñoBase!$P223+ProyDda!J$25*DdaAñoBase!$Q223+ProyDda!J$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O223+ProyDda!K$24*DdaAñoBase!$P223+ProyDda!K$25*DdaAñoBase!$Q223+ProyDda!K$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O223+ProyDda!L$24*DdaAñoBase!$P223+ProyDda!L$25*DdaAñoBase!$Q223+ProyDda!L$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O223+ProyDda!M$24*DdaAñoBase!$P223+ProyDda!M$25*DdaAñoBase!$Q223+ProyDda!M$26*DdaAñoBase!$R223)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O223+ProyDda!N$24*DdaAñoBase!$P223+ProyDda!N$25*DdaAñoBase!$Q223+ProyDda!N$26*DdaAñoBase!$R223)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R223","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R223","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U226:X226,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A224","v":"X1D_2 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O224+ProyDda!I$24*DdaAñoBase!$P224+ProyDda!I$25*DdaAñoBase!$Q224+ProyDda!I$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O224+ProyDda!J$24*DdaAñoBase!$P224+ProyDda!J$25*DdaAñoBase!$Q224+ProyDda!J$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O224+ProyDda!K$24*DdaAñoBase!$P224+ProyDda!K$25*DdaAñoBase!$Q224+ProyDda!K$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O224+ProyDda!L$24*DdaAñoBase!$P224+ProyDda!L$25*DdaAñoBase!$Q224+ProyDda!L$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O224+ProyDda!M$24*DdaAñoBase!$P224+ProyDda!M$25*DdaAñoBase!$Q224+ProyDda!M$26*DdaAñoBase!$R224)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O224+ProyDda!N$24*DdaAñoBase!$P224+ProyDda!N$25*DdaAñoBase!$Q224+ProyDda!N$26*DdaAñoBase!$R224)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R224","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R224","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U227:X227,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A225","v":"X1D_2 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O225+ProyDda!I$24*DdaAñoBase!$P225+ProyDda!I$25*DdaAñoBase!$Q225+ProyDda!I$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O225+ProyDda!J$24*DdaAñoBase!$P225+ProyDda!J$25*DdaAñoBase!$Q225+ProyDda!J$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O225+ProyDda!K$24*DdaAñoBase!$P225+ProyDda!K$25*DdaAñoBase!$Q225+ProyDda!K$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O225+ProyDda!L$24*DdaAñoBase!$P225+ProyDda!L$25*DdaAñoBase!$Q225+ProyDda!L$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O225+ProyDda!M$24*DdaAñoBase!$P225+ProyDda!M$25*DdaAñoBase!$Q225+ProyDda!M$26*DdaAñoBase!$R225)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O225+ProyDda!N$24*DdaAñoBase!$P225+ProyDda!N$25*DdaAñoBase!$Q225+ProyDda!N$26*DdaAñoBase!$R225)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R225","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R225","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U228:X228,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A226","v":"X1D_2 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O226+ProyDda!I$24*DdaAñoBase!$P226+ProyDda!I$25*DdaAñoBase!$Q226+ProyDda!I$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O226+ProyDda!J$24*DdaAñoBase!$P226+ProyDda!J$25*DdaAñoBase!$Q226+ProyDda!J$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O226+ProyDda!K$24*DdaAñoBase!$P226+ProyDda!K$25*DdaAñoBase!$Q226+ProyDda!K$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O226+ProyDda!L$24*DdaAñoBase!$P226+ProyDda!L$25*DdaAñoBase!$Q226+ProyDda!L$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O226+ProyDda!M$24*DdaAñoBase!$P226+ProyDda!M$25*DdaAñoBase!$Q226+ProyDda!M$26*DdaAñoBase!$R226)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O226+ProyDda!N$24*DdaAñoBase!$P226+ProyDda!N$25*DdaAñoBase!$Q226+ProyDda!N$26*DdaAñoBase!$R226)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R226","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R226","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U229:X229,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O227+ProyDda!I$24*DdaAñoBase!$P227+ProyDda!I$25*DdaAñoBase!$Q227+ProyDda!I$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O227+ProyDda!J$24*DdaAñoBase!$P227+ProyDda!J$25*DdaAñoBase!$Q227+ProyDda!J$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O227+ProyDda!K$24*DdaAñoBase!$P227+ProyDda!K$25*DdaAñoBase!$Q227+ProyDda!K$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O227+ProyDda!L$24*DdaAñoBase!$P227+ProyDda!L$25*DdaAñoBase!$Q227+ProyDda!L$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O227+ProyDda!M$24*DdaAñoBase!$P227+ProyDda!M$25*DdaAñoBase!$Q227+ProyDda!M$26*DdaAñoBase!$R227)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O227+ProyDda!N$24*DdaAñoBase!$P227+ProyDda!N$25*DdaAñoBase!$Q227+ProyDda!N$26*DdaAñoBase!$R227)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R227","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R227","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U230:X230,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O228+ProyDda!I$24*DdaAñoBase!$P228+ProyDda!I$25*DdaAñoBase!$Q228+ProyDda!I$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O228+ProyDda!J$24*DdaAñoBase!$P228+ProyDda!J$25*DdaAñoBase!$Q228+ProyDda!J$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O228+ProyDda!K$24*DdaAñoBase!$P228+ProyDda!K$25*DdaAñoBase!$Q228+ProyDda!K$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O228+ProyDda!L$24*DdaAñoBase!$P228+ProyDda!L$25*DdaAñoBase!$Q228+ProyDda!L$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O228+ProyDda!M$24*DdaAñoBase!$P228+ProyDda!M$25*DdaAñoBase!$Q228+ProyDda!M$26*DdaAñoBase!$R228)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O228+ProyDda!N$24*DdaAñoBase!$P228+ProyDda!N$25*DdaAñoBase!$Q228+ProyDda!N$26*DdaAñoBase!$R228)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R228","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R228","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U231:X231,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,{"$f":"+MAX(L231-K231,0)","v":0}]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O229+ProyDda!I$24*DdaAñoBase!$P229+ProyDda!I$25*DdaAñoBase!$Q229+ProyDda!I$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O229+ProyDda!J$24*DdaAñoBase!$P229+ProyDda!J$25*DdaAñoBase!$Q229+ProyDda!J$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O229+ProyDda!K$24*DdaAñoBase!$P229+ProyDda!K$25*DdaAñoBase!$Q229+ProyDda!K$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O229+ProyDda!L$24*DdaAñoBase!$P229+ProyDda!L$25*DdaAñoBase!$Q229+ProyDda!L$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O229+ProyDda!M$24*DdaAñoBase!$P229+ProyDda!M$25*DdaAñoBase!$Q229+ProyDda!M$26*DdaAñoBase!$R229)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O229+ProyDda!N$24*DdaAñoBase!$P229+ProyDda!N$25*DdaAñoBase!$Q229+ProyDda!N$26*DdaAñoBase!$R229)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R229","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R229","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U232:X232,PremisaCosto!$F$69:$I$69)","v":0},null,0,{"$f":"+MAX(J232-I232,0)","v":0},0,0]
[{"$f":"+DdaAñoBase!A230","v":"X1D_3 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O230+ProyDda!I$24*DdaAñoBase!$P230+ProyDda!I$25*DdaAñoBase!$Q230+ProyDda!I$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O230+ProyDda!J$24*DdaAñoBase!$P230+ProyDda!J$25*DdaAñoBase!$Q230+ProyDda!J$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O230+ProyDda!K$24*DdaAñoBase!$P230+ProyDda!K$25*DdaAñoBase!$Q230+ProyDda!K$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O230+ProyDda!L$24*DdaAñoBase!$P230+ProyDda!L$25*DdaAñoBase!$Q230+ProyDda!L$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O230+ProyDda!M$24*DdaAñoBase!$P230+ProyDda!M$25*DdaAñoBase!$Q230+ProyDda!M$26*DdaAñoBase!$R230)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O230+ProyDda!N$24*DdaAñoBase!$P230+ProyDda!N$25*DdaAñoBase!$Q230+ProyDda!N$26*DdaAñoBase!$R230)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R230","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R230","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U233:X233,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A231","v":"X1D_3 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O231+ProyDda!I$24*DdaAñoBase!$P231+ProyDda!I$25*DdaAñoBase!$Q231+ProyDda!I$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O231+ProyDda!J$24*DdaAñoBase!$P231+ProyDda!J$25*DdaAñoBase!$Q231+ProyDda!J$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O231+ProyDda!K$24*DdaAñoBase!$P231+ProyDda!K$25*DdaAñoBase!$Q231+ProyDda!K$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O231+ProyDda!L$24*DdaAñoBase!$P231+ProyDda!L$25*DdaAñoBase!$Q231+ProyDda!L$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O231+ProyDda!M$24*DdaAñoBase!$P231+ProyDda!M$25*DdaAñoBase!$Q231+ProyDda!M$26*DdaAñoBase!$R231)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O231+ProyDda!N$24*DdaAñoBase!$P231+ProyDda!N$25*DdaAñoBase!$Q231+ProyDda!N$26*DdaAñoBase!$R231)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R231","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R231","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U234:X234,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A232","v":"X1D_3 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O232+ProyDda!I$24*DdaAñoBase!$P232+ProyDda!I$25*DdaAñoBase!$Q232+ProyDda!I$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O232+ProyDda!J$24*DdaAñoBase!$P232+ProyDda!J$25*DdaAñoBase!$Q232+ProyDda!J$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O232+ProyDda!K$24*DdaAñoBase!$P232+ProyDda!K$25*DdaAñoBase!$Q232+ProyDda!K$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O232+ProyDda!L$24*DdaAñoBase!$P232+ProyDda!L$25*DdaAñoBase!$Q232+ProyDda!L$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O232+ProyDda!M$24*DdaAñoBase!$P232+ProyDda!M$25*DdaAñoBase!$Q232+ProyDda!M$26*DdaAñoBase!$R232)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O232+ProyDda!N$24*DdaAñoBase!$P232+ProyDda!N$25*DdaAñoBase!$Q232+ProyDda!N$26*DdaAñoBase!$R232)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R232","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R232","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U235:X235,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A233","v":"X1D_3 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O233+ProyDda!I$24*DdaAñoBase!$P233+ProyDda!I$25*DdaAñoBase!$Q233+ProyDda!I$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O233+ProyDda!J$24*DdaAñoBase!$P233+ProyDda!J$25*DdaAñoBase!$Q233+ProyDda!J$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O233+ProyDda!K$24*DdaAñoBase!$P233+ProyDda!K$25*DdaAñoBase!$Q233+ProyDda!K$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O233+ProyDda!L$24*DdaAñoBase!$P233+ProyDda!L$25*DdaAñoBase!$Q233+ProyDda!L$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O233+ProyDda!M$24*DdaAñoBase!$P233+ProyDda!M$25*DdaAñoBase!$Q233+ProyDda!M$26*DdaAñoBase!$R233)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O233+ProyDda!N$24*DdaAñoBase!$P233+ProyDda!N$25*DdaAñoBase!$Q233+ProyDda!N$26*DdaAñoBase!$R233)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R233","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R233","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U236:X236,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A234","v":"X1D_3 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O234+ProyDda!I$24*DdaAñoBase!$P234+ProyDda!I$25*DdaAñoBase!$Q234+ProyDda!I$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O234+ProyDda!J$24*DdaAñoBase!$P234+ProyDda!J$25*DdaAñoBase!$Q234+ProyDda!J$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O234+ProyDda!K$24*DdaAñoBase!$P234+ProyDda!K$25*DdaAñoBase!$Q234+ProyDda!K$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O234+ProyDda!L$24*DdaAñoBase!$P234+ProyDda!L$25*DdaAñoBase!$Q234+ProyDda!L$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O234+ProyDda!M$24*DdaAñoBase!$P234+ProyDda!M$25*DdaAñoBase!$Q234+ProyDda!M$26*DdaAñoBase!$R234)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O234+ProyDda!N$24*DdaAñoBase!$P234+ProyDda!N$25*DdaAñoBase!$Q234+ProyDda!N$26*DdaAñoBase!$R234)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R234","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R234","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U237:X237,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A235","v":"X1D_3 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O235+ProyDda!I$24*DdaAñoBase!$P235+ProyDda!I$25*DdaAñoBase!$Q235+ProyDda!I$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O235+ProyDda!J$24*DdaAñoBase!$P235+ProyDda!J$25*DdaAñoBase!$Q235+ProyDda!J$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O235+ProyDda!K$24*DdaAñoBase!$P235+ProyDda!K$25*DdaAñoBase!$Q235+ProyDda!K$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O235+ProyDda!L$24*DdaAñoBase!$P235+ProyDda!L$25*DdaAñoBase!$Q235+ProyDda!L$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O235+ProyDda!M$24*DdaAñoBase!$P235+ProyDda!M$25*DdaAñoBase!$Q235+ProyDda!M$26*DdaAñoBase!$R235)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O235+ProyDda!N$24*DdaAñoBase!$P235+ProyDda!N$25*DdaAñoBase!$Q235+ProyDda!N$26*DdaAñoBase!$R235)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R235","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R235","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U238:X238,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A236","v":"X1D_3 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O236+ProyDda!I$24*DdaAñoBase!$P236+ProyDda!I$25*DdaAñoBase!$Q236+ProyDda!I$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O236+ProyDda!J$24*DdaAñoBase!$P236+ProyDda!J$25*DdaAñoBase!$Q236+ProyDda!J$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O236+ProyDda!K$24*DdaAñoBase!$P236+ProyDda!K$25*DdaAñoBase!$Q236+ProyDda!K$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O236+ProyDda!L$24*DdaAñoBase!$P236+ProyDda!L$25*DdaAñoBase!$Q236+ProyDda!L$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O236+ProyDda!M$24*DdaAñoBase!$P236+ProyDda!M$25*DdaAñoBase!$Q236+ProyDda!M$26*DdaAñoBase!$R236)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O236+ProyDda!N$24*DdaAñoBase!$P236+ProyDda!N$25*DdaAñoBase!$Q236+ProyDda!N$26*DdaAñoBase!$R236)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R236","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R236","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U239:X239,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A237","v":"X1D_3 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O237+ProyDda!I$24*DdaAñoBase!$P237+ProyDda!I$25*DdaAñoBase!$Q237+ProyDda!I$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O237+ProyDda!J$24*DdaAñoBase!$P237+ProyDda!J$25*DdaAñoBase!$Q237+ProyDda!J$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O237+ProyDda!K$24*DdaAñoBase!$P237+ProyDda!K$25*DdaAñoBase!$Q237+ProyDda!K$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O237+ProyDda!L$24*DdaAñoBase!$P237+ProyDda!L$25*DdaAñoBase!$Q237+ProyDda!L$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O237+ProyDda!M$24*DdaAñoBase!$P237+ProyDda!M$25*DdaAñoBase!$Q237+ProyDda!M$26*DdaAñoBase!$R237)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O237+ProyDda!N$24*DdaAñoBase!$P237+ProyDda!N$25*DdaAñoBase!$Q237+ProyDda!N$26*DdaAñoBase!$R237)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R237","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R237","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U240:X240,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O238+ProyDda!I$24*DdaAñoBase!$P238+ProyDda!I$25*DdaAñoBase!$Q238+ProyDda!I$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O238+ProyDda!J$24*DdaAñoBase!$P238+ProyDda!J$25*DdaAñoBase!$Q238+ProyDda!J$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O238+ProyDda!K$24*DdaAñoBase!$P238+ProyDda!K$25*DdaAñoBase!$Q238+ProyDda!K$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O238+ProyDda!L$24*DdaAñoBase!$P238+ProyDda!L$25*DdaAñoBase!$Q238+ProyDda!L$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O238+ProyDda!M$24*DdaAñoBase!$P238+ProyDda!M$25*DdaAñoBase!$Q238+ProyDda!M$26*DdaAñoBase!$R238)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O238+ProyDda!N$24*DdaAñoBase!$P238+ProyDda!N$25*DdaAñoBase!$Q238+ProyDda!N$26*DdaAñoBase!$R238)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R238","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R238","v":0},null,{"$f":"+H241-N241","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(U241:X241,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O239+ProyDda!I$24*DdaAñoBase!$P239+ProyDda!I$25*DdaAñoBase!$Q239+ProyDda!I$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O239+ProyDda!J$24*DdaAñoBase!$P239+ProyDda!J$25*DdaAñoBase!$Q239+ProyDda!J$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O239+ProyDda!K$24*DdaAñoBase!$P239+ProyDda!K$25*DdaAñoBase!$Q239+ProyDda!K$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O239+ProyDda!L$24*DdaAñoBase!$P239+ProyDda!L$25*DdaAñoBase!$Q239+ProyDda!L$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O239+ProyDda!M$24*DdaAñoBase!$P239+ProyDda!M$25*DdaAñoBase!$Q239+ProyDda!M$26*DdaAñoBase!$R239)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O239+ProyDda!N$24*DdaAñoBase!$P239+ProyDda!N$25*DdaAñoBase!$Q239+ProyDda!N$26*DdaAñoBase!$R239)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R239","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R239","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U242:X242,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O240+ProyDda!I$24*DdaAñoBase!$P240+ProyDda!I$25*DdaAñoBase!$Q240+ProyDda!I$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O240+ProyDda!J$24*DdaAñoBase!$P240+ProyDda!J$25*DdaAñoBase!$Q240+ProyDda!J$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O240+ProyDda!K$24*DdaAñoBase!$P240+ProyDda!K$25*DdaAñoBase!$Q240+ProyDda!K$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O240+ProyDda!L$24*DdaAñoBase!$P240+ProyDda!L$25*DdaAñoBase!$Q240+ProyDda!L$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O240+ProyDda!M$24*DdaAñoBase!$P240+ProyDda!M$25*DdaAñoBase!$Q240+ProyDda!M$26*DdaAñoBase!$R240)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O240+ProyDda!N$24*DdaAñoBase!$P240+ProyDda!N$25*DdaAñoBase!$Q240+ProyDda!N$26*DdaAñoBase!$R240)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R240","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R240","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U243:X243,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A241","v":"X1D_4 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O241+ProyDda!I$24*DdaAñoBase!$P241+ProyDda!I$25*DdaAñoBase!$Q241+ProyDda!I$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O241+ProyDda!J$24*DdaAñoBase!$P241+ProyDda!J$25*DdaAñoBase!$Q241+ProyDda!J$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O241+ProyDda!K$24*DdaAñoBase!$P241+ProyDda!K$25*DdaAñoBase!$Q241+ProyDda!K$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O241+ProyDda!L$24*DdaAñoBase!$P241+ProyDda!L$25*DdaAñoBase!$Q241+ProyDda!L$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O241+ProyDda!M$24*DdaAñoBase!$P241+ProyDda!M$25*DdaAñoBase!$Q241+ProyDda!M$26*DdaAñoBase!$R241)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O241+ProyDda!N$24*DdaAñoBase!$P241+ProyDda!N$25*DdaAñoBase!$Q241+ProyDda!N$26*DdaAñoBase!$R241)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R241","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R241","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U244:X244,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A242","v":"X1D_4 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O242+ProyDda!I$24*DdaAñoBase!$P242+ProyDda!I$25*DdaAñoBase!$Q242+ProyDda!I$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O242+ProyDda!J$24*DdaAñoBase!$P242+ProyDda!J$25*DdaAñoBase!$Q242+ProyDda!J$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O242+ProyDda!K$24*DdaAñoBase!$P242+ProyDda!K$25*DdaAñoBase!$Q242+ProyDda!K$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O242+ProyDda!L$24*DdaAñoBase!$P242+ProyDda!L$25*DdaAñoBase!$Q242+ProyDda!L$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O242+ProyDda!M$24*DdaAñoBase!$P242+ProyDda!M$25*DdaAñoBase!$Q242+ProyDda!M$26*DdaAñoBase!$R242)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O242+ProyDda!N$24*DdaAñoBase!$P242+ProyDda!N$25*DdaAñoBase!$Q242+ProyDda!N$26*DdaAñoBase!$R242)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R242","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R242","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U245:X245,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A243","v":"X1D_4 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O243+ProyDda!I$24*DdaAñoBase!$P243+ProyDda!I$25*DdaAñoBase!$Q243+ProyDda!I$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O243+ProyDda!J$24*DdaAñoBase!$P243+ProyDda!J$25*DdaAñoBase!$Q243+ProyDda!J$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O243+ProyDda!K$24*DdaAñoBase!$P243+ProyDda!K$25*DdaAñoBase!$Q243+ProyDda!K$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O243+ProyDda!L$24*DdaAñoBase!$P243+ProyDda!L$25*DdaAñoBase!$Q243+ProyDda!L$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O243+ProyDda!M$24*DdaAñoBase!$P243+ProyDda!M$25*DdaAñoBase!$Q243+ProyDda!M$26*DdaAñoBase!$R243)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O243+ProyDda!N$24*DdaAñoBase!$P243+ProyDda!N$25*DdaAñoBase!$Q243+ProyDda!N$26*DdaAñoBase!$R243)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R243","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R243","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U246:X246,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A244","v":"X1D_4 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O244+ProyDda!I$24*DdaAñoBase!$P244+ProyDda!I$25*DdaAñoBase!$Q244+ProyDda!I$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O244+ProyDda!J$24*DdaAñoBase!$P244+ProyDda!J$25*DdaAñoBase!$Q244+ProyDda!J$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O244+ProyDda!K$24*DdaAñoBase!$P244+ProyDda!K$25*DdaAñoBase!$Q244+ProyDda!K$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O244+ProyDda!L$24*DdaAñoBase!$P244+ProyDda!L$25*DdaAñoBase!$Q244+ProyDda!L$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O244+ProyDda!M$24*DdaAñoBase!$P244+ProyDda!M$25*DdaAñoBase!$Q244+ProyDda!M$26*DdaAñoBase!$R244)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O244+ProyDda!N$24*DdaAñoBase!$P244+ProyDda!N$25*DdaAñoBase!$Q244+ProyDda!N$26*DdaAñoBase!$R244)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R244","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R244","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U247:X247,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A245","v":"X1D_4 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O245+ProyDda!I$24*DdaAñoBase!$P245+ProyDda!I$25*DdaAñoBase!$Q245+ProyDda!I$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O245+ProyDda!J$24*DdaAñoBase!$P245+ProyDda!J$25*DdaAñoBase!$Q245+ProyDda!J$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O245+ProyDda!K$24*DdaAñoBase!$P245+ProyDda!K$25*DdaAñoBase!$Q245+ProyDda!K$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O245+ProyDda!L$24*DdaAñoBase!$P245+ProyDda!L$25*DdaAñoBase!$Q245+ProyDda!L$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O245+ProyDda!M$24*DdaAñoBase!$P245+ProyDda!M$25*DdaAñoBase!$Q245+ProyDda!M$26*DdaAñoBase!$R245)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O245+ProyDda!N$24*DdaAñoBase!$P245+ProyDda!N$25*DdaAñoBase!$Q245+ProyDda!N$26*DdaAñoBase!$R245)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R245","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R245","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U248:X248,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A246","v":"X1D_4 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O246+ProyDda!I$24*DdaAñoBase!$P246+ProyDda!I$25*DdaAñoBase!$Q246+ProyDda!I$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O246+ProyDda!J$24*DdaAñoBase!$P246+ProyDda!J$25*DdaAñoBase!$Q246+ProyDda!J$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O246+ProyDda!K$24*DdaAñoBase!$P246+ProyDda!K$25*DdaAñoBase!$Q246+ProyDda!K$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O246+ProyDda!L$24*DdaAñoBase!$P246+ProyDda!L$25*DdaAñoBase!$Q246+ProyDda!L$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O246+ProyDda!M$24*DdaAñoBase!$P246+ProyDda!M$25*DdaAñoBase!$Q246+ProyDda!M$26*DdaAñoBase!$R246)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O246+ProyDda!N$24*DdaAñoBase!$P246+ProyDda!N$25*DdaAñoBase!$Q246+ProyDda!N$26*DdaAñoBase!$R246)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R246","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R246","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U249:X249,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A247","v":"X1D_4 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O247+ProyDda!I$24*DdaAñoBase!$P247+ProyDda!I$25*DdaAñoBase!$Q247+ProyDda!I$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O247+ProyDda!J$24*DdaAñoBase!$P247+ProyDda!J$25*DdaAñoBase!$Q247+ProyDda!J$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O247+ProyDda!K$24*DdaAñoBase!$P247+ProyDda!K$25*DdaAñoBase!$Q247+ProyDda!K$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O247+ProyDda!L$24*DdaAñoBase!$P247+ProyDda!L$25*DdaAñoBase!$Q247+ProyDda!L$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O247+ProyDda!M$24*DdaAñoBase!$P247+ProyDda!M$25*DdaAñoBase!$Q247+ProyDda!M$26*DdaAñoBase!$R247)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O247+ProyDda!N$24*DdaAñoBase!$P247+ProyDda!N$25*DdaAñoBase!$Q247+ProyDda!N$26*DdaAñoBase!$R247)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R247","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R247","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U250:X250,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A248","v":"X1D_4 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O248+ProyDda!I$24*DdaAñoBase!$P248+ProyDda!I$25*DdaAñoBase!$Q248+ProyDda!I$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O248+ProyDda!J$24*DdaAñoBase!$P248+ProyDda!J$25*DdaAñoBase!$Q248+ProyDda!J$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O248+ProyDda!K$24*DdaAñoBase!$P248+ProyDda!K$25*DdaAñoBase!$Q248+ProyDda!K$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O248+ProyDda!L$24*DdaAñoBase!$P248+ProyDda!L$25*DdaAñoBase!$Q248+ProyDda!L$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O248+ProyDda!M$24*DdaAñoBase!$P248+ProyDda!M$25*DdaAñoBase!$Q248+ProyDda!M$26*DdaAñoBase!$R248)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O248+ProyDda!N$24*DdaAñoBase!$P248+ProyDda!N$25*DdaAñoBase!$Q248+ProyDda!N$26*DdaAñoBase!$R248)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R248","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R248","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U251:X251,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O249+ProyDda!I$24*DdaAñoBase!$P249+ProyDda!I$25*DdaAñoBase!$Q249+ProyDda!I$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O249+ProyDda!J$24*DdaAñoBase!$P249+ProyDda!J$25*DdaAñoBase!$Q249+ProyDda!J$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O249+ProyDda!K$24*DdaAñoBase!$P249+ProyDda!K$25*DdaAñoBase!$Q249+ProyDda!K$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O249+ProyDda!L$24*DdaAñoBase!$P249+ProyDda!L$25*DdaAñoBase!$Q249+ProyDda!L$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O249+ProyDda!M$24*DdaAñoBase!$P249+ProyDda!M$25*DdaAñoBase!$Q249+ProyDda!M$26*DdaAñoBase!$R249)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O249+ProyDda!N$24*DdaAñoBase!$P249+ProyDda!N$25*DdaAñoBase!$Q249+ProyDda!N$26*DdaAñoBase!$R249)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R249","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R249","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U252:X252,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O250+ProyDda!I$24*DdaAñoBase!$P250+ProyDda!I$25*DdaAñoBase!$Q250+ProyDda!I$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O250+ProyDda!J$24*DdaAñoBase!$P250+ProyDda!J$25*DdaAñoBase!$Q250+ProyDda!J$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O250+ProyDda!K$24*DdaAñoBase!$P250+ProyDda!K$25*DdaAñoBase!$Q250+ProyDda!K$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O250+ProyDda!L$24*DdaAñoBase!$P250+ProyDda!L$25*DdaAñoBase!$Q250+ProyDda!L$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O250+ProyDda!M$24*DdaAñoBase!$P250+ProyDda!M$25*DdaAñoBase!$Q250+ProyDda!M$26*DdaAñoBase!$R250)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O250+ProyDda!N$24*DdaAñoBase!$P250+ProyDda!N$25*DdaAñoBase!$Q250+ProyDda!N$26*DdaAñoBase!$R250)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R250","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R250","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U253:X253,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O251+ProyDda!I$24*DdaAñoBase!$P251+ProyDda!I$25*DdaAñoBase!$Q251+ProyDda!I$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O251+ProyDda!J$24*DdaAñoBase!$P251+ProyDda!J$25*DdaAñoBase!$Q251+ProyDda!J$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O251+ProyDda!K$24*DdaAñoBase!$P251+ProyDda!K$25*DdaAñoBase!$Q251+ProyDda!K$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O251+ProyDda!L$24*DdaAñoBase!$P251+ProyDda!L$25*DdaAñoBase!$Q251+ProyDda!L$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O251+ProyDda!M$24*DdaAñoBase!$P251+ProyDda!M$25*DdaAñoBase!$Q251+ProyDda!M$26*DdaAñoBase!$R251)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O251+ProyDda!N$24*DdaAñoBase!$P251+ProyDda!N$25*DdaAñoBase!$Q251+ProyDda!N$26*DdaAñoBase!$R251)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R251","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R251","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U254:X254,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A252","v":"X1D_5 Regular"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O252+ProyDda!I$24*DdaAñoBase!$P252+ProyDda!I$25*DdaAñoBase!$Q252+ProyDda!I$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O252+ProyDda!J$24*DdaAñoBase!$P252+ProyDda!J$25*DdaAñoBase!$Q252+ProyDda!J$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O252+ProyDda!K$24*DdaAñoBase!$P252+ProyDda!K$25*DdaAñoBase!$Q252+ProyDda!K$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O252+ProyDda!L$24*DdaAñoBase!$P252+ProyDda!L$25*DdaAñoBase!$Q252+ProyDda!L$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O252+ProyDda!M$24*DdaAñoBase!$P252+ProyDda!M$25*DdaAñoBase!$Q252+ProyDda!M$26*DdaAñoBase!$R252)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O252+ProyDda!N$24*DdaAñoBase!$P252+ProyDda!N$25*DdaAñoBase!$Q252+ProyDda!N$26*DdaAñoBase!$R252)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R252","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R252","v":0},null,{"$f":"+H255-N255","v":0},{"$f":"+I255-O255","v":0},{"$f":"+J255-P255","v":0},{"$f":"+K255-Q255","v":0},{"$f":"+L255-R255","v":0},{"$f":"+SUMPRODUCT(U255:X255,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I255-AVERAGE(H255,G255),0)","v":0},{"$f":"+MAX(J255-I255,0)","v":0},{"$f":"+MAX(K255-J255,0)","v":0},{"$f":"+MAX(L255-K255,0)","v":0}]
[{"$f":"+DdaAñoBase!A253","v":"X1D_5 Agro"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O253+ProyDda!I$24*DdaAñoBase!$P253+ProyDda!I$25*DdaAñoBase!$Q253+ProyDda!I$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O253+ProyDda!J$24*DdaAñoBase!$P253+ProyDda!J$25*DdaAñoBase!$Q253+ProyDda!J$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O253+ProyDda!K$24*DdaAñoBase!$P253+ProyDda!K$25*DdaAñoBase!$Q253+ProyDda!K$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O253+ProyDda!L$24*DdaAñoBase!$P253+ProyDda!L$25*DdaAñoBase!$Q253+ProyDda!L$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O253+ProyDda!M$24*DdaAñoBase!$P253+ProyDda!M$25*DdaAñoBase!$Q253+ProyDda!M$26*DdaAñoBase!$R253)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O253+ProyDda!N$24*DdaAñoBase!$P253+ProyDda!N$25*DdaAñoBase!$Q253+ProyDda!N$26*DdaAñoBase!$R253)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R253","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R253","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U256:X256,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A254","v":"X1D_5 Jub. 1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O254+ProyDda!I$24*DdaAñoBase!$P254+ProyDda!I$25*DdaAñoBase!$Q254+ProyDda!I$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O254+ProyDda!J$24*DdaAñoBase!$P254+ProyDda!J$25*DdaAñoBase!$Q254+ProyDda!J$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O254+ProyDda!K$24*DdaAñoBase!$P254+ProyDda!K$25*DdaAñoBase!$Q254+ProyDda!K$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O254+ProyDda!L$24*DdaAñoBase!$P254+ProyDda!L$25*DdaAñoBase!$Q254+ProyDda!L$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O254+ProyDda!M$24*DdaAñoBase!$P254+ProyDda!M$25*DdaAñoBase!$Q254+ProyDda!M$26*DdaAñoBase!$R254)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O254+ProyDda!N$24*DdaAñoBase!$P254+ProyDda!N$25*DdaAñoBase!$Q254+ProyDda!N$26*DdaAñoBase!$R254)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R254","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R254","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U257:X257,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A255","v":"X1D_5 Jub. 2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O255+ProyDda!I$24*DdaAñoBase!$P255+ProyDda!I$25*DdaAñoBase!$Q255+ProyDda!I$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O255+ProyDda!J$24*DdaAñoBase!$P255+ProyDda!J$25*DdaAñoBase!$Q255+ProyDda!J$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O255+ProyDda!K$24*DdaAñoBase!$P255+ProyDda!K$25*DdaAñoBase!$Q255+ProyDda!K$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O255+ProyDda!L$24*DdaAñoBase!$P255+ProyDda!L$25*DdaAñoBase!$Q255+ProyDda!L$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O255+ProyDda!M$24*DdaAñoBase!$P255+ProyDda!M$25*DdaAñoBase!$Q255+ProyDda!M$26*DdaAñoBase!$R255)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O255+ProyDda!N$24*DdaAñoBase!$P255+ProyDda!N$25*DdaAñoBase!$Q255+ProyDda!N$26*DdaAñoBase!$R255)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R255","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R255","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U258:X258,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A256","v":"X1D_5 Político"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O256+ProyDda!I$24*DdaAñoBase!$P256+ProyDda!I$25*DdaAñoBase!$Q256+ProyDda!I$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O256+ProyDda!J$24*DdaAñoBase!$P256+ProyDda!J$25*DdaAñoBase!$Q256+ProyDda!J$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O256+ProyDda!K$24*DdaAñoBase!$P256+ProyDda!K$25*DdaAñoBase!$Q256+ProyDda!K$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O256+ProyDda!L$24*DdaAñoBase!$P256+ProyDda!L$25*DdaAñoBase!$Q256+ProyDda!L$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O256+ProyDda!M$24*DdaAñoBase!$P256+ProyDda!M$25*DdaAñoBase!$Q256+ProyDda!M$26*DdaAñoBase!$R256)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O256+ProyDda!N$24*DdaAñoBase!$P256+ProyDda!N$25*DdaAñoBase!$Q256+ProyDda!N$26*DdaAñoBase!$R256)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R256","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R256","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U259:X259,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A257","v":"X1D_5 x1"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O257+ProyDda!I$24*DdaAñoBase!$P257+ProyDda!I$25*DdaAñoBase!$Q257+ProyDda!I$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O257+ProyDda!J$24*DdaAñoBase!$P257+ProyDda!J$25*DdaAñoBase!$Q257+ProyDda!J$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O257+ProyDda!K$24*DdaAñoBase!$P257+ProyDda!K$25*DdaAñoBase!$Q257+ProyDda!K$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O257+ProyDda!L$24*DdaAñoBase!$P257+ProyDda!L$25*DdaAñoBase!$Q257+ProyDda!L$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O257+ProyDda!M$24*DdaAñoBase!$P257+ProyDda!M$25*DdaAñoBase!$Q257+ProyDda!M$26*DdaAñoBase!$R257)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O257+ProyDda!N$24*DdaAñoBase!$P257+ProyDda!N$25*DdaAñoBase!$Q257+ProyDda!N$26*DdaAñoBase!$R257)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R257","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R257","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U260:X260,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A258","v":"X1D_5 x2"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O258+ProyDda!I$24*DdaAñoBase!$P258+ProyDda!I$25*DdaAñoBase!$Q258+ProyDda!I$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O258+ProyDda!J$24*DdaAñoBase!$P258+ProyDda!J$25*DdaAñoBase!$Q258+ProyDda!J$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O258+ProyDda!K$24*DdaAñoBase!$P258+ProyDda!K$25*DdaAñoBase!$Q258+ProyDda!K$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O258+ProyDda!L$24*DdaAñoBase!$P258+ProyDda!L$25*DdaAñoBase!$Q258+ProyDda!L$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O258+ProyDda!M$24*DdaAñoBase!$P258+ProyDda!M$25*DdaAñoBase!$Q258+ProyDda!M$26*DdaAñoBase!$R258)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O258+ProyDda!N$24*DdaAñoBase!$P258+ProyDda!N$25*DdaAñoBase!$Q258+ProyDda!N$26*DdaAñoBase!$R258)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R258","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R258","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U261:X261,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A259","v":"X1D_5 Discap."},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O259+ProyDda!I$24*DdaAñoBase!$P259+ProyDda!I$25*DdaAñoBase!$Q259+ProyDda!I$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O259+ProyDda!J$24*DdaAñoBase!$P259+ProyDda!J$25*DdaAñoBase!$Q259+ProyDda!J$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O259+ProyDda!K$24*DdaAñoBase!$P259+ProyDda!K$25*DdaAñoBase!$Q259+ProyDda!K$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O259+ProyDda!L$24*DdaAñoBase!$P259+ProyDda!L$25*DdaAñoBase!$Q259+ProyDda!L$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O259+ProyDda!M$24*DdaAñoBase!$P259+ProyDda!M$25*DdaAñoBase!$Q259+ProyDda!M$26*DdaAñoBase!$R259)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O259+ProyDda!N$24*DdaAñoBase!$P259+ProyDda!N$25*DdaAñoBase!$Q259+ProyDda!N$26*DdaAñoBase!$R259)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R259","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R259","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U262:X262,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O260+ProyDda!I$24*DdaAñoBase!$P260+ProyDda!I$25*DdaAñoBase!$Q260+ProyDda!I$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O260+ProyDda!J$24*DdaAñoBase!$P260+ProyDda!J$25*DdaAñoBase!$Q260+ProyDda!J$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O260+ProyDda!K$24*DdaAñoBase!$P260+ProyDda!K$25*DdaAñoBase!$Q260+ProyDda!K$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O260+ProyDda!L$24*DdaAñoBase!$P260+ProyDda!L$25*DdaAñoBase!$Q260+ProyDda!L$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O260+ProyDda!M$24*DdaAñoBase!$P260+ProyDda!M$25*DdaAñoBase!$Q260+ProyDda!M$26*DdaAñoBase!$R260)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O260+ProyDda!N$24*DdaAñoBase!$P260+ProyDda!N$25*DdaAñoBase!$Q260+ProyDda!N$26*DdaAñoBase!$R260)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R260","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R260","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U263:X263,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O261+ProyDda!I$24*DdaAñoBase!$P261+ProyDda!I$25*DdaAñoBase!$Q261+ProyDda!I$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O261+ProyDda!J$24*DdaAñoBase!$P261+ProyDda!J$25*DdaAñoBase!$Q261+ProyDda!J$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O261+ProyDda!K$24*DdaAñoBase!$P261+ProyDda!K$25*DdaAñoBase!$Q261+ProyDda!K$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O261+ProyDda!L$24*DdaAñoBase!$P261+ProyDda!L$25*DdaAñoBase!$Q261+ProyDda!L$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O261+ProyDda!M$24*DdaAñoBase!$P261+ProyDda!M$25*DdaAñoBase!$Q261+ProyDda!M$26*DdaAñoBase!$R261)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O261+ProyDda!N$24*DdaAñoBase!$P261+ProyDda!N$25*DdaAñoBase!$Q261+ProyDda!N$26*DdaAñoBase!$R261)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R261","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R261","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U264:X264,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O262+ProyDda!I$24*DdaAñoBase!$P262+ProyDda!I$25*DdaAñoBase!$Q262+ProyDda!I$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O262+ProyDda!J$24*DdaAñoBase!$P262+ProyDda!J$25*DdaAñoBase!$Q262+ProyDda!J$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O262+ProyDda!K$24*DdaAñoBase!$P262+ProyDda!K$25*DdaAñoBase!$Q262+ProyDda!K$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O262+ProyDda!L$24*DdaAñoBase!$P262+ProyDda!L$25*DdaAñoBase!$Q262+ProyDda!L$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O262+ProyDda!M$24*DdaAñoBase!$P262+ProyDda!M$25*DdaAñoBase!$Q262+ProyDda!M$26*DdaAñoBase!$R262)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O262+ProyDda!N$24*DdaAñoBase!$P262+ProyDda!N$25*DdaAñoBase!$Q262+ProyDda!N$26*DdaAñoBase!$R262)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R262","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R262","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U265:X265,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},null,null,null,null,null,{"$f":"+(ProyDda!I$23*DdaAñoBase!$O263+ProyDda!I$24*DdaAñoBase!$P263+ProyDda!I$25*DdaAñoBase!$Q263+ProyDda!I$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBase!$O263+ProyDda!J$24*DdaAñoBase!$P263+ProyDda!J$25*DdaAñoBase!$Q263+ProyDda!J$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O263+ProyDda!K$24*DdaAñoBase!$P263+ProyDda!K$25*DdaAñoBase!$Q263+ProyDda!K$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O263+ProyDda!L$24*DdaAñoBase!$P263+ProyDda!L$25*DdaAñoBase!$Q263+ProyDda!L$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O263+ProyDda!M$24*DdaAñoBase!$P263+ProyDda!M$25*DdaAñoBase!$Q263+ProyDda!M$26*DdaAñoBase!$R263)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O263+ProyDda!N$24*DdaAñoBase!$P263+ProyDda!N$25*DdaAñoBase!$Q263+ProyDda!N$26*DdaAñoBase!$R263)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R263","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R263","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U266:X266,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O264+ProyDda!J$24*DdaAñoBase!$P264+ProyDda!J$25*DdaAñoBase!$Q264+ProyDda!J$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O264+ProyDda!K$24*DdaAñoBase!$P264+ProyDda!K$25*DdaAñoBase!$Q264+ProyDda!K$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O264+ProyDda!L$24*DdaAñoBase!$P264+ProyDda!L$25*DdaAñoBase!$Q264+ProyDda!L$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O264+ProyDda!M$24*DdaAñoBase!$P264+ProyDda!M$25*DdaAñoBase!$Q264+ProyDda!M$26*DdaAñoBase!$R264)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O264+ProyDda!N$24*DdaAñoBase!$P264+ProyDda!N$25*DdaAñoBase!$Q264+ProyDda!N$26*DdaAñoBase!$R264)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R264","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R264","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U267:X267,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O265+ProyDda!J$24*DdaAñoBase!$P265+ProyDda!J$25*DdaAñoBase!$Q265+ProyDda!J$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O265+ProyDda!K$24*DdaAñoBase!$P265+ProyDda!K$25*DdaAñoBase!$Q265+ProyDda!K$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O265+ProyDda!L$24*DdaAñoBase!$P265+ProyDda!L$25*DdaAñoBase!$Q265+ProyDda!L$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O265+ProyDda!M$24*DdaAñoBase!$P265+ProyDda!M$25*DdaAñoBase!$Q265+ProyDda!M$26*DdaAñoBase!$R265)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O265+ProyDda!N$24*DdaAñoBase!$P265+ProyDda!N$25*DdaAñoBase!$Q265+ProyDda!N$26*DdaAñoBase!$R265)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R265","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R265","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U268:X268,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0-10,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O266+ProyDda!J$24*DdaAñoBase!$P266+ProyDda!J$25*DdaAñoBase!$Q266+ProyDda!J$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O266+ProyDda!K$24*DdaAñoBase!$P266+ProyDda!K$25*DdaAñoBase!$Q266+ProyDda!K$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O266+ProyDda!L$24*DdaAñoBase!$P266+ProyDda!L$25*DdaAñoBase!$Q266+ProyDda!L$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O266+ProyDda!M$24*DdaAñoBase!$P266+ProyDda!M$25*DdaAñoBase!$Q266+ProyDda!M$26*DdaAñoBase!$R266)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O266+ProyDda!N$24*DdaAñoBase!$P266+ProyDda!N$25*DdaAñoBase!$Q266+ProyDda!N$26*DdaAñoBase!$R266)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R266","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R266","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U269:X269,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A267","v":"X2D_1 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O267+ProyDda!J$24*DdaAñoBase!$P267+ProyDda!J$25*DdaAñoBase!$Q267+ProyDda!J$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O267+ProyDda!K$24*DdaAñoBase!$P267+ProyDda!K$25*DdaAñoBase!$Q267+ProyDda!K$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O267+ProyDda!L$24*DdaAñoBase!$P267+ProyDda!L$25*DdaAñoBase!$Q267+ProyDda!L$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O267+ProyDda!M$24*DdaAñoBase!$P267+ProyDda!M$25*DdaAñoBase!$Q267+ProyDda!M$26*DdaAñoBase!$R267)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O267+ProyDda!N$24*DdaAñoBase!$P267+ProyDda!N$25*DdaAñoBase!$Q267+ProyDda!N$26*DdaAñoBase!$R267)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R267","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R267","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U270:X270,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A268","v":"X2D_1 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O268+ProyDda!J$24*DdaAñoBase!$P268+ProyDda!J$25*DdaAñoBase!$Q268+ProyDda!J$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O268+ProyDda!K$24*DdaAñoBase!$P268+ProyDda!K$25*DdaAñoBase!$Q268+ProyDda!K$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O268+ProyDda!L$24*DdaAñoBase!$P268+ProyDda!L$25*DdaAñoBase!$Q268+ProyDda!L$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O268+ProyDda!M$24*DdaAñoBase!$P268+ProyDda!M$25*DdaAñoBase!$Q268+ProyDda!M$26*DdaAñoBase!$R268)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O268+ProyDda!N$24*DdaAñoBase!$P268+ProyDda!N$25*DdaAñoBase!$Q268+ProyDda!N$26*DdaAñoBase!$R268)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R268","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R268","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U271:X271,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A269","v":"X2D_1 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O269+ProyDda!J$24*DdaAñoBase!$P269+ProyDda!J$25*DdaAñoBase!$Q269+ProyDda!J$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O269+ProyDda!K$24*DdaAñoBase!$P269+ProyDda!K$25*DdaAñoBase!$Q269+ProyDda!K$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O269+ProyDda!L$24*DdaAñoBase!$P269+ProyDda!L$25*DdaAñoBase!$Q269+ProyDda!L$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O269+ProyDda!M$24*DdaAñoBase!$P269+ProyDda!M$25*DdaAñoBase!$Q269+ProyDda!M$26*DdaAñoBase!$R269)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O269+ProyDda!N$24*DdaAñoBase!$P269+ProyDda!N$25*DdaAñoBase!$Q269+ProyDda!N$26*DdaAñoBase!$R269)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R269","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R269","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U272:X272,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A270","v":"X2D_1 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O270+ProyDda!J$24*DdaAñoBase!$P270+ProyDda!J$25*DdaAñoBase!$Q270+ProyDda!J$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O270+ProyDda!K$24*DdaAñoBase!$P270+ProyDda!K$25*DdaAñoBase!$Q270+ProyDda!K$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O270+ProyDda!L$24*DdaAñoBase!$P270+ProyDda!L$25*DdaAñoBase!$Q270+ProyDda!L$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O270+ProyDda!M$24*DdaAñoBase!$P270+ProyDda!M$25*DdaAñoBase!$Q270+ProyDda!M$26*DdaAñoBase!$R270)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O270+ProyDda!N$24*DdaAñoBase!$P270+ProyDda!N$25*DdaAñoBase!$Q270+ProyDda!N$26*DdaAñoBase!$R270)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R270","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R270","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U273:X273,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A271","v":"X2D_1 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O271+ProyDda!J$24*DdaAñoBase!$P271+ProyDda!J$25*DdaAñoBase!$Q271+ProyDda!J$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O271+ProyDda!K$24*DdaAñoBase!$P271+ProyDda!K$25*DdaAñoBase!$Q271+ProyDda!K$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O271+ProyDda!L$24*DdaAñoBase!$P271+ProyDda!L$25*DdaAñoBase!$Q271+ProyDda!L$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O271+ProyDda!M$24*DdaAñoBase!$P271+ProyDda!M$25*DdaAñoBase!$Q271+ProyDda!M$26*DdaAñoBase!$R271)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O271+ProyDda!N$24*DdaAñoBase!$P271+ProyDda!N$25*DdaAñoBase!$Q271+ProyDda!N$26*DdaAñoBase!$R271)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R271","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R271","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U274:X274,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A272","v":"X2D_1 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O272+ProyDda!J$24*DdaAñoBase!$P272+ProyDda!J$25*DdaAñoBase!$Q272+ProyDda!J$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O272+ProyDda!K$24*DdaAñoBase!$P272+ProyDda!K$25*DdaAñoBase!$Q272+ProyDda!K$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O272+ProyDda!L$24*DdaAñoBase!$P272+ProyDda!L$25*DdaAñoBase!$Q272+ProyDda!L$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O272+ProyDda!M$24*DdaAñoBase!$P272+ProyDda!M$25*DdaAñoBase!$Q272+ProyDda!M$26*DdaAñoBase!$R272)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O272+ProyDda!N$24*DdaAñoBase!$P272+ProyDda!N$25*DdaAñoBase!$Q272+ProyDda!N$26*DdaAñoBase!$R272)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R272","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R272","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U275:X275,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A273","v":"X2D_1 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O273+ProyDda!J$24*DdaAñoBase!$P273+ProyDda!J$25*DdaAñoBase!$Q273+ProyDda!J$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O273+ProyDda!K$24*DdaAñoBase!$P273+ProyDda!K$25*DdaAñoBase!$Q273+ProyDda!K$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O273+ProyDda!L$24*DdaAñoBase!$P273+ProyDda!L$25*DdaAñoBase!$Q273+ProyDda!L$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O273+ProyDda!M$24*DdaAñoBase!$P273+ProyDda!M$25*DdaAñoBase!$Q273+ProyDda!M$26*DdaAñoBase!$R273)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O273+ProyDda!N$24*DdaAñoBase!$P273+ProyDda!N$25*DdaAñoBase!$Q273+ProyDda!N$26*DdaAñoBase!$R273)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R273","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R273","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U276:X276,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A274","v":"X2D_1 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O274+ProyDda!J$24*DdaAñoBase!$P274+ProyDda!J$25*DdaAñoBase!$Q274+ProyDda!J$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O274+ProyDda!K$24*DdaAñoBase!$P274+ProyDda!K$25*DdaAñoBase!$Q274+ProyDda!K$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O274+ProyDda!L$24*DdaAñoBase!$P274+ProyDda!L$25*DdaAñoBase!$Q274+ProyDda!L$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O274+ProyDda!M$24*DdaAñoBase!$P274+ProyDda!M$25*DdaAñoBase!$Q274+ProyDda!M$26*DdaAñoBase!$R274)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O274+ProyDda!N$24*DdaAñoBase!$P274+ProyDda!N$25*DdaAñoBase!$Q274+ProyDda!N$26*DdaAñoBase!$R274)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R274","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R274","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U277:X277,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O275+ProyDda!J$24*DdaAñoBase!$P275+ProyDda!J$25*DdaAñoBase!$Q275+ProyDda!J$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O275+ProyDda!K$24*DdaAñoBase!$P275+ProyDda!K$25*DdaAñoBase!$Q275+ProyDda!K$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O275+ProyDda!L$24*DdaAñoBase!$P275+ProyDda!L$25*DdaAñoBase!$Q275+ProyDda!L$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O275+ProyDda!M$24*DdaAñoBase!$P275+ProyDda!M$25*DdaAñoBase!$Q275+ProyDda!M$26*DdaAñoBase!$R275)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O275+ProyDda!N$24*DdaAñoBase!$P275+ProyDda!N$25*DdaAñoBase!$Q275+ProyDda!N$26*DdaAñoBase!$R275)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R275","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R275","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U278:X278,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O276+ProyDda!J$24*DdaAñoBase!$P276+ProyDda!J$25*DdaAñoBase!$Q276+ProyDda!J$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O276+ProyDda!K$24*DdaAñoBase!$P276+ProyDda!K$25*DdaAñoBase!$Q276+ProyDda!K$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O276+ProyDda!L$24*DdaAñoBase!$P276+ProyDda!L$25*DdaAñoBase!$Q276+ProyDda!L$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O276+ProyDda!M$24*DdaAñoBase!$P276+ProyDda!M$25*DdaAñoBase!$Q276+ProyDda!M$26*DdaAñoBase!$R276)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O276+ProyDda!N$24*DdaAñoBase!$P276+ProyDda!N$25*DdaAñoBase!$Q276+ProyDda!N$26*DdaAñoBase!$R276)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R276","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R276","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U279:X279,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O277+ProyDda!J$24*DdaAñoBase!$P277+ProyDda!J$25*DdaAñoBase!$Q277+ProyDda!J$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O277+ProyDda!K$24*DdaAñoBase!$P277+ProyDda!K$25*DdaAñoBase!$Q277+ProyDda!K$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O277+ProyDda!L$24*DdaAñoBase!$P277+ProyDda!L$25*DdaAñoBase!$Q277+ProyDda!L$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O277+ProyDda!M$24*DdaAñoBase!$P277+ProyDda!M$25*DdaAñoBase!$Q277+ProyDda!M$26*DdaAñoBase!$R277)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O277+ProyDda!N$24*DdaAñoBase!$P277+ProyDda!N$25*DdaAñoBase!$Q277+ProyDda!N$26*DdaAñoBase!$R277)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R277","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R277","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U280:X280,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A278","v":"X2D_2 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O278+ProyDda!J$24*DdaAñoBase!$P278+ProyDda!J$25*DdaAñoBase!$Q278+ProyDda!J$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O278+ProyDda!K$24*DdaAñoBase!$P278+ProyDda!K$25*DdaAñoBase!$Q278+ProyDda!K$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O278+ProyDda!L$24*DdaAñoBase!$P278+ProyDda!L$25*DdaAñoBase!$Q278+ProyDda!L$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O278+ProyDda!M$24*DdaAñoBase!$P278+ProyDda!M$25*DdaAñoBase!$Q278+ProyDda!M$26*DdaAñoBase!$R278)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O278+ProyDda!N$24*DdaAñoBase!$P278+ProyDda!N$25*DdaAñoBase!$Q278+ProyDda!N$26*DdaAñoBase!$R278)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R278","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R278","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U281:X281,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A279","v":"X2D_2 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O279+ProyDda!J$24*DdaAñoBase!$P279+ProyDda!J$25*DdaAñoBase!$Q279+ProyDda!J$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O279+ProyDda!K$24*DdaAñoBase!$P279+ProyDda!K$25*DdaAñoBase!$Q279+ProyDda!K$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O279+ProyDda!L$24*DdaAñoBase!$P279+ProyDda!L$25*DdaAñoBase!$Q279+ProyDda!L$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O279+ProyDda!M$24*DdaAñoBase!$P279+ProyDda!M$25*DdaAñoBase!$Q279+ProyDda!M$26*DdaAñoBase!$R279)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O279+ProyDda!N$24*DdaAñoBase!$P279+ProyDda!N$25*DdaAñoBase!$Q279+ProyDda!N$26*DdaAñoBase!$R279)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R279","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R279","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U282:X282,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A280","v":"X2D_2 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O280+ProyDda!J$24*DdaAñoBase!$P280+ProyDda!J$25*DdaAñoBase!$Q280+ProyDda!J$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O280+ProyDda!K$24*DdaAñoBase!$P280+ProyDda!K$25*DdaAñoBase!$Q280+ProyDda!K$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O280+ProyDda!L$24*DdaAñoBase!$P280+ProyDda!L$25*DdaAñoBase!$Q280+ProyDda!L$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O280+ProyDda!M$24*DdaAñoBase!$P280+ProyDda!M$25*DdaAñoBase!$Q280+ProyDda!M$26*DdaAñoBase!$R280)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O280+ProyDda!N$24*DdaAñoBase!$P280+ProyDda!N$25*DdaAñoBase!$Q280+ProyDda!N$26*DdaAñoBase!$R280)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R280","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R280","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U283:X283,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A281","v":"X2D_2 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O281+ProyDda!J$24*DdaAñoBase!$P281+ProyDda!J$25*DdaAñoBase!$Q281+ProyDda!J$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O281+ProyDda!K$24*DdaAñoBase!$P281+ProyDda!K$25*DdaAñoBase!$Q281+ProyDda!K$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O281+ProyDda!L$24*DdaAñoBase!$P281+ProyDda!L$25*DdaAñoBase!$Q281+ProyDda!L$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O281+ProyDda!M$24*DdaAñoBase!$P281+ProyDda!M$25*DdaAñoBase!$Q281+ProyDda!M$26*DdaAñoBase!$R281)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O281+ProyDda!N$24*DdaAñoBase!$P281+ProyDda!N$25*DdaAñoBase!$Q281+ProyDda!N$26*DdaAñoBase!$R281)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R281","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R281","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U284:X284,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A282","v":"X2D_2 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O282+ProyDda!J$24*DdaAñoBase!$P282+ProyDda!J$25*DdaAñoBase!$Q282+ProyDda!J$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O282+ProyDda!K$24*DdaAñoBase!$P282+ProyDda!K$25*DdaAñoBase!$Q282+ProyDda!K$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O282+ProyDda!L$24*DdaAñoBase!$P282+ProyDda!L$25*DdaAñoBase!$Q282+ProyDda!L$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O282+ProyDda!M$24*DdaAñoBase!$P282+ProyDda!M$25*DdaAñoBase!$Q282+ProyDda!M$26*DdaAñoBase!$R282)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O282+ProyDda!N$24*DdaAñoBase!$P282+ProyDda!N$25*DdaAñoBase!$Q282+ProyDda!N$26*DdaAñoBase!$R282)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R282","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R282","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U285:X285,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A283","v":"X2D_2 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O283+ProyDda!J$24*DdaAñoBase!$P283+ProyDda!J$25*DdaAñoBase!$Q283+ProyDda!J$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O283+ProyDda!K$24*DdaAñoBase!$P283+ProyDda!K$25*DdaAñoBase!$Q283+ProyDda!K$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O283+ProyDda!L$24*DdaAñoBase!$P283+ProyDda!L$25*DdaAñoBase!$Q283+ProyDda!L$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O283+ProyDda!M$24*DdaAñoBase!$P283+ProyDda!M$25*DdaAñoBase!$Q283+ProyDda!M$26*DdaAñoBase!$R283)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O283+ProyDda!N$24*DdaAñoBase!$P283+ProyDda!N$25*DdaAñoBase!$Q283+ProyDda!N$26*DdaAñoBase!$R283)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R283","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R283","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U286:X286,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A284","v":"X2D_2 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O284+ProyDda!J$24*DdaAñoBase!$P284+ProyDda!J$25*DdaAñoBase!$Q284+ProyDda!J$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O284+ProyDda!K$24*DdaAñoBase!$P284+ProyDda!K$25*DdaAñoBase!$Q284+ProyDda!K$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O284+ProyDda!L$24*DdaAñoBase!$P284+ProyDda!L$25*DdaAñoBase!$Q284+ProyDda!L$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O284+ProyDda!M$24*DdaAñoBase!$P284+ProyDda!M$25*DdaAñoBase!$Q284+ProyDda!M$26*DdaAñoBase!$R284)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O284+ProyDda!N$24*DdaAñoBase!$P284+ProyDda!N$25*DdaAñoBase!$Q284+ProyDda!N$26*DdaAñoBase!$R284)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R284","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R284","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U287:X287,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A285","v":"X2D_2 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O285+ProyDda!J$24*DdaAñoBase!$P285+ProyDda!J$25*DdaAñoBase!$Q285+ProyDda!J$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O285+ProyDda!K$24*DdaAñoBase!$P285+ProyDda!K$25*DdaAñoBase!$Q285+ProyDda!K$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O285+ProyDda!L$24*DdaAñoBase!$P285+ProyDda!L$25*DdaAñoBase!$Q285+ProyDda!L$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O285+ProyDda!M$24*DdaAñoBase!$P285+ProyDda!M$25*DdaAñoBase!$Q285+ProyDda!M$26*DdaAñoBase!$R285)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O285+ProyDda!N$24*DdaAñoBase!$P285+ProyDda!N$25*DdaAñoBase!$Q285+ProyDda!N$26*DdaAñoBase!$R285)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R285","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R285","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U288:X288,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O286+ProyDda!J$24*DdaAñoBase!$P286+ProyDda!J$25*DdaAñoBase!$Q286+ProyDda!J$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O286+ProyDda!K$24*DdaAñoBase!$P286+ProyDda!K$25*DdaAñoBase!$Q286+ProyDda!K$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O286+ProyDda!L$24*DdaAñoBase!$P286+ProyDda!L$25*DdaAñoBase!$Q286+ProyDda!L$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O286+ProyDda!M$24*DdaAñoBase!$P286+ProyDda!M$25*DdaAñoBase!$Q286+ProyDda!M$26*DdaAñoBase!$R286)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O286+ProyDda!N$24*DdaAñoBase!$P286+ProyDda!N$25*DdaAñoBase!$Q286+ProyDda!N$26*DdaAñoBase!$R286)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R286","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R286","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U289:X289,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O287+ProyDda!J$24*DdaAñoBase!$P287+ProyDda!J$25*DdaAñoBase!$Q287+ProyDda!J$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O287+ProyDda!K$24*DdaAñoBase!$P287+ProyDda!K$25*DdaAñoBase!$Q287+ProyDda!K$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O287+ProyDda!L$24*DdaAñoBase!$P287+ProyDda!L$25*DdaAñoBase!$Q287+ProyDda!L$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O287+ProyDda!M$24*DdaAñoBase!$P287+ProyDda!M$25*DdaAñoBase!$Q287+ProyDda!M$26*DdaAñoBase!$R287)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O287+ProyDda!N$24*DdaAñoBase!$P287+ProyDda!N$25*DdaAñoBase!$Q287+ProyDda!N$26*DdaAñoBase!$R287)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R287","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R287","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U290:X290,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O288+ProyDda!J$24*DdaAñoBase!$P288+ProyDda!J$25*DdaAñoBase!$Q288+ProyDda!J$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O288+ProyDda!K$24*DdaAñoBase!$P288+ProyDda!K$25*DdaAñoBase!$Q288+ProyDda!K$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O288+ProyDda!L$24*DdaAñoBase!$P288+ProyDda!L$25*DdaAñoBase!$Q288+ProyDda!L$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O288+ProyDda!M$24*DdaAñoBase!$P288+ProyDda!M$25*DdaAñoBase!$Q288+ProyDda!M$26*DdaAñoBase!$R288)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O288+ProyDda!N$24*DdaAñoBase!$P288+ProyDda!N$25*DdaAñoBase!$Q288+ProyDda!N$26*DdaAñoBase!$R288)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R288","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R288","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U291:X291,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A289","v":"X2D_3 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O289+ProyDda!J$24*DdaAñoBase!$P289+ProyDda!J$25*DdaAñoBase!$Q289+ProyDda!J$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O289+ProyDda!K$24*DdaAñoBase!$P289+ProyDda!K$25*DdaAñoBase!$Q289+ProyDda!K$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O289+ProyDda!L$24*DdaAñoBase!$P289+ProyDda!L$25*DdaAñoBase!$Q289+ProyDda!L$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O289+ProyDda!M$24*DdaAñoBase!$P289+ProyDda!M$25*DdaAñoBase!$Q289+ProyDda!M$26*DdaAñoBase!$R289)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O289+ProyDda!N$24*DdaAñoBase!$P289+ProyDda!N$25*DdaAñoBase!$Q289+ProyDda!N$26*DdaAñoBase!$R289)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R289","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R289","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U292:X292,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A290","v":"X2D_3 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O290+ProyDda!J$24*DdaAñoBase!$P290+ProyDda!J$25*DdaAñoBase!$Q290+ProyDda!J$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O290+ProyDda!K$24*DdaAñoBase!$P290+ProyDda!K$25*DdaAñoBase!$Q290+ProyDda!K$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O290+ProyDda!L$24*DdaAñoBase!$P290+ProyDda!L$25*DdaAñoBase!$Q290+ProyDda!L$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O290+ProyDda!M$24*DdaAñoBase!$P290+ProyDda!M$25*DdaAñoBase!$Q290+ProyDda!M$26*DdaAñoBase!$R290)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O290+ProyDda!N$24*DdaAñoBase!$P290+ProyDda!N$25*DdaAñoBase!$Q290+ProyDda!N$26*DdaAñoBase!$R290)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R290","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R290","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U293:X293,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A291","v":"X2D_3 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O291+ProyDda!J$24*DdaAñoBase!$P291+ProyDda!J$25*DdaAñoBase!$Q291+ProyDda!J$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O291+ProyDda!K$24*DdaAñoBase!$P291+ProyDda!K$25*DdaAñoBase!$Q291+ProyDda!K$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O291+ProyDda!L$24*DdaAñoBase!$P291+ProyDda!L$25*DdaAñoBase!$Q291+ProyDda!L$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O291+ProyDda!M$24*DdaAñoBase!$P291+ProyDda!M$25*DdaAñoBase!$Q291+ProyDda!M$26*DdaAñoBase!$R291)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O291+ProyDda!N$24*DdaAñoBase!$P291+ProyDda!N$25*DdaAñoBase!$Q291+ProyDda!N$26*DdaAñoBase!$R291)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R291","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R291","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U294:X294,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A292","v":"X2D_3 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O292+ProyDda!J$24*DdaAñoBase!$P292+ProyDda!J$25*DdaAñoBase!$Q292+ProyDda!J$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O292+ProyDda!K$24*DdaAñoBase!$P292+ProyDda!K$25*DdaAñoBase!$Q292+ProyDda!K$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O292+ProyDda!L$24*DdaAñoBase!$P292+ProyDda!L$25*DdaAñoBase!$Q292+ProyDda!L$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O292+ProyDda!M$24*DdaAñoBase!$P292+ProyDda!M$25*DdaAñoBase!$Q292+ProyDda!M$26*DdaAñoBase!$R292)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O292+ProyDda!N$24*DdaAñoBase!$P292+ProyDda!N$25*DdaAñoBase!$Q292+ProyDda!N$26*DdaAñoBase!$R292)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R292","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R292","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U295:X295,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A293","v":"X2D_3 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O293+ProyDda!J$24*DdaAñoBase!$P293+ProyDda!J$25*DdaAñoBase!$Q293+ProyDda!J$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O293+ProyDda!K$24*DdaAñoBase!$P293+ProyDda!K$25*DdaAñoBase!$Q293+ProyDda!K$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O293+ProyDda!L$24*DdaAñoBase!$P293+ProyDda!L$25*DdaAñoBase!$Q293+ProyDda!L$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O293+ProyDda!M$24*DdaAñoBase!$P293+ProyDda!M$25*DdaAñoBase!$Q293+ProyDda!M$26*DdaAñoBase!$R293)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O293+ProyDda!N$24*DdaAñoBase!$P293+ProyDda!N$25*DdaAñoBase!$Q293+ProyDda!N$26*DdaAñoBase!$R293)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R293","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R293","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U296:X296,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A294","v":"X2D_3 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O294+ProyDda!J$24*DdaAñoBase!$P294+ProyDda!J$25*DdaAñoBase!$Q294+ProyDda!J$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O294+ProyDda!K$24*DdaAñoBase!$P294+ProyDda!K$25*DdaAñoBase!$Q294+ProyDda!K$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O294+ProyDda!L$24*DdaAñoBase!$P294+ProyDda!L$25*DdaAñoBase!$Q294+ProyDda!L$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O294+ProyDda!M$24*DdaAñoBase!$P294+ProyDda!M$25*DdaAñoBase!$Q294+ProyDda!M$26*DdaAñoBase!$R294)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O294+ProyDda!N$24*DdaAñoBase!$P294+ProyDda!N$25*DdaAñoBase!$Q294+ProyDda!N$26*DdaAñoBase!$R294)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R294","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R294","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U297:X297,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A295","v":"X2D_3 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O295+ProyDda!J$24*DdaAñoBase!$P295+ProyDda!J$25*DdaAñoBase!$Q295+ProyDda!J$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O295+ProyDda!K$24*DdaAñoBase!$P295+ProyDda!K$25*DdaAñoBase!$Q295+ProyDda!K$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O295+ProyDda!L$24*DdaAñoBase!$P295+ProyDda!L$25*DdaAñoBase!$Q295+ProyDda!L$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O295+ProyDda!M$24*DdaAñoBase!$P295+ProyDda!M$25*DdaAñoBase!$Q295+ProyDda!M$26*DdaAñoBase!$R295)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O295+ProyDda!N$24*DdaAñoBase!$P295+ProyDda!N$25*DdaAñoBase!$Q295+ProyDda!N$26*DdaAñoBase!$R295)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R295","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R295","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U298:X298,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A296","v":"X2D_3 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O296+ProyDda!J$24*DdaAñoBase!$P296+ProyDda!J$25*DdaAñoBase!$Q296+ProyDda!J$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O296+ProyDda!K$24*DdaAñoBase!$P296+ProyDda!K$25*DdaAñoBase!$Q296+ProyDda!K$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O296+ProyDda!L$24*DdaAñoBase!$P296+ProyDda!L$25*DdaAñoBase!$Q296+ProyDda!L$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O296+ProyDda!M$24*DdaAñoBase!$P296+ProyDda!M$25*DdaAñoBase!$Q296+ProyDda!M$26*DdaAñoBase!$R296)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O296+ProyDda!N$24*DdaAñoBase!$P296+ProyDda!N$25*DdaAñoBase!$Q296+ProyDda!N$26*DdaAñoBase!$R296)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R296","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R296","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U299:X299,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O297+ProyDda!J$24*DdaAñoBase!$P297+ProyDda!J$25*DdaAñoBase!$Q297+ProyDda!J$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O297+ProyDda!K$24*DdaAñoBase!$P297+ProyDda!K$25*DdaAñoBase!$Q297+ProyDda!K$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O297+ProyDda!L$24*DdaAñoBase!$P297+ProyDda!L$25*DdaAñoBase!$Q297+ProyDda!L$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O297+ProyDda!M$24*DdaAñoBase!$P297+ProyDda!M$25*DdaAñoBase!$Q297+ProyDda!M$26*DdaAñoBase!$R297)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O297+ProyDda!N$24*DdaAñoBase!$P297+ProyDda!N$25*DdaAñoBase!$Q297+ProyDda!N$26*DdaAñoBase!$R297)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R297","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R297","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U300:X300,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O298+ProyDda!J$24*DdaAñoBase!$P298+ProyDda!J$25*DdaAñoBase!$Q298+ProyDda!J$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O298+ProyDda!K$24*DdaAñoBase!$P298+ProyDda!K$25*DdaAñoBase!$Q298+ProyDda!K$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O298+ProyDda!L$24*DdaAñoBase!$P298+ProyDda!L$25*DdaAñoBase!$Q298+ProyDda!L$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O298+ProyDda!M$24*DdaAñoBase!$P298+ProyDda!M$25*DdaAñoBase!$Q298+ProyDda!M$26*DdaAñoBase!$R298)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O298+ProyDda!N$24*DdaAñoBase!$P298+ProyDda!N$25*DdaAñoBase!$Q298+ProyDda!N$26*DdaAñoBase!$R298)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R298","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R298","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U301:X301,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O299+ProyDda!J$24*DdaAñoBase!$P299+ProyDda!J$25*DdaAñoBase!$Q299+ProyDda!J$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O299+ProyDda!K$24*DdaAñoBase!$P299+ProyDda!K$25*DdaAñoBase!$Q299+ProyDda!K$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O299+ProyDda!L$24*DdaAñoBase!$P299+ProyDda!L$25*DdaAñoBase!$Q299+ProyDda!L$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O299+ProyDda!M$24*DdaAñoBase!$P299+ProyDda!M$25*DdaAñoBase!$Q299+ProyDda!M$26*DdaAñoBase!$R299)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O299+ProyDda!N$24*DdaAñoBase!$P299+ProyDda!N$25*DdaAñoBase!$Q299+ProyDda!N$26*DdaAñoBase!$R299)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R299","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R299","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U302:X302,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A300","v":"X2D_4 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O300+ProyDda!J$24*DdaAñoBase!$P300+ProyDda!J$25*DdaAñoBase!$Q300+ProyDda!J$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O300+ProyDda!K$24*DdaAñoBase!$P300+ProyDda!K$25*DdaAñoBase!$Q300+ProyDda!K$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O300+ProyDda!L$24*DdaAñoBase!$P300+ProyDda!L$25*DdaAñoBase!$Q300+ProyDda!L$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O300+ProyDda!M$24*DdaAñoBase!$P300+ProyDda!M$25*DdaAñoBase!$Q300+ProyDda!M$26*DdaAñoBase!$R300)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O300+ProyDda!N$24*DdaAñoBase!$P300+ProyDda!N$25*DdaAñoBase!$Q300+ProyDda!N$26*DdaAñoBase!$R300)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R300","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R300","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U303:X303,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A301","v":"X2D_4 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O301+ProyDda!J$24*DdaAñoBase!$P301+ProyDda!J$25*DdaAñoBase!$Q301+ProyDda!J$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O301+ProyDda!K$24*DdaAñoBase!$P301+ProyDda!K$25*DdaAñoBase!$Q301+ProyDda!K$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O301+ProyDda!L$24*DdaAñoBase!$P301+ProyDda!L$25*DdaAñoBase!$Q301+ProyDda!L$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O301+ProyDda!M$24*DdaAñoBase!$P301+ProyDda!M$25*DdaAñoBase!$Q301+ProyDda!M$26*DdaAñoBase!$R301)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O301+ProyDda!N$24*DdaAñoBase!$P301+ProyDda!N$25*DdaAñoBase!$Q301+ProyDda!N$26*DdaAñoBase!$R301)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R301","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R301","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U304:X304,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A302","v":"X2D_4 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O302+ProyDda!J$24*DdaAñoBase!$P302+ProyDda!J$25*DdaAñoBase!$Q302+ProyDda!J$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O302+ProyDda!K$24*DdaAñoBase!$P302+ProyDda!K$25*DdaAñoBase!$Q302+ProyDda!K$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O302+ProyDda!L$24*DdaAñoBase!$P302+ProyDda!L$25*DdaAñoBase!$Q302+ProyDda!L$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O302+ProyDda!M$24*DdaAñoBase!$P302+ProyDda!M$25*DdaAñoBase!$Q302+ProyDda!M$26*DdaAñoBase!$R302)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O302+ProyDda!N$24*DdaAñoBase!$P302+ProyDda!N$25*DdaAñoBase!$Q302+ProyDda!N$26*DdaAñoBase!$R302)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R302","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R302","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U305:X305,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A303","v":"X2D_4 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O303+ProyDda!J$24*DdaAñoBase!$P303+ProyDda!J$25*DdaAñoBase!$Q303+ProyDda!J$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O303+ProyDda!K$24*DdaAñoBase!$P303+ProyDda!K$25*DdaAñoBase!$Q303+ProyDda!K$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O303+ProyDda!L$24*DdaAñoBase!$P303+ProyDda!L$25*DdaAñoBase!$Q303+ProyDda!L$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O303+ProyDda!M$24*DdaAñoBase!$P303+ProyDda!M$25*DdaAñoBase!$Q303+ProyDda!M$26*DdaAñoBase!$R303)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O303+ProyDda!N$24*DdaAñoBase!$P303+ProyDda!N$25*DdaAñoBase!$Q303+ProyDda!N$26*DdaAñoBase!$R303)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R303","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R303","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U306:X306,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A304","v":"X2D_4 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O304+ProyDda!J$24*DdaAñoBase!$P304+ProyDda!J$25*DdaAñoBase!$Q304+ProyDda!J$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O304+ProyDda!K$24*DdaAñoBase!$P304+ProyDda!K$25*DdaAñoBase!$Q304+ProyDda!K$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O304+ProyDda!L$24*DdaAñoBase!$P304+ProyDda!L$25*DdaAñoBase!$Q304+ProyDda!L$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O304+ProyDda!M$24*DdaAñoBase!$P304+ProyDda!M$25*DdaAñoBase!$Q304+ProyDda!M$26*DdaAñoBase!$R304)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O304+ProyDda!N$24*DdaAñoBase!$P304+ProyDda!N$25*DdaAñoBase!$Q304+ProyDda!N$26*DdaAñoBase!$R304)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R304","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R304","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U307:X307,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A305","v":"X2D_4 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O305+ProyDda!J$24*DdaAñoBase!$P305+ProyDda!J$25*DdaAñoBase!$Q305+ProyDda!J$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O305+ProyDda!K$24*DdaAñoBase!$P305+ProyDda!K$25*DdaAñoBase!$Q305+ProyDda!K$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O305+ProyDda!L$24*DdaAñoBase!$P305+ProyDda!L$25*DdaAñoBase!$Q305+ProyDda!L$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O305+ProyDda!M$24*DdaAñoBase!$P305+ProyDda!M$25*DdaAñoBase!$Q305+ProyDda!M$26*DdaAñoBase!$R305)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O305+ProyDda!N$24*DdaAñoBase!$P305+ProyDda!N$25*DdaAñoBase!$Q305+ProyDda!N$26*DdaAñoBase!$R305)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R305","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R305","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U308:X308,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A306","v":"X2D_4 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O306+ProyDda!J$24*DdaAñoBase!$P306+ProyDda!J$25*DdaAñoBase!$Q306+ProyDda!J$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O306+ProyDda!K$24*DdaAñoBase!$P306+ProyDda!K$25*DdaAñoBase!$Q306+ProyDda!K$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O306+ProyDda!L$24*DdaAñoBase!$P306+ProyDda!L$25*DdaAñoBase!$Q306+ProyDda!L$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O306+ProyDda!M$24*DdaAñoBase!$P306+ProyDda!M$25*DdaAñoBase!$Q306+ProyDda!M$26*DdaAñoBase!$R306)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O306+ProyDda!N$24*DdaAñoBase!$P306+ProyDda!N$25*DdaAñoBase!$Q306+ProyDda!N$26*DdaAñoBase!$R306)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R306","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R306","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U309:X309,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A307","v":"X2D_4 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O307+ProyDda!J$24*DdaAñoBase!$P307+ProyDda!J$25*DdaAñoBase!$Q307+ProyDda!J$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O307+ProyDda!K$24*DdaAñoBase!$P307+ProyDda!K$25*DdaAñoBase!$Q307+ProyDda!K$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O307+ProyDda!L$24*DdaAñoBase!$P307+ProyDda!L$25*DdaAñoBase!$Q307+ProyDda!L$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O307+ProyDda!M$24*DdaAñoBase!$P307+ProyDda!M$25*DdaAñoBase!$Q307+ProyDda!M$26*DdaAñoBase!$R307)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O307+ProyDda!N$24*DdaAñoBase!$P307+ProyDda!N$25*DdaAñoBase!$Q307+ProyDda!N$26*DdaAñoBase!$R307)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R307","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R307","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U310:X310,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O308+ProyDda!J$24*DdaAñoBase!$P308+ProyDda!J$25*DdaAñoBase!$Q308+ProyDda!J$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O308+ProyDda!K$24*DdaAñoBase!$P308+ProyDda!K$25*DdaAñoBase!$Q308+ProyDda!K$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O308+ProyDda!L$24*DdaAñoBase!$P308+ProyDda!L$25*DdaAñoBase!$Q308+ProyDda!L$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O308+ProyDda!M$24*DdaAñoBase!$P308+ProyDda!M$25*DdaAñoBase!$Q308+ProyDda!M$26*DdaAñoBase!$R308)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O308+ProyDda!N$24*DdaAñoBase!$P308+ProyDda!N$25*DdaAñoBase!$Q308+ProyDda!N$26*DdaAñoBase!$R308)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R308","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R308","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U311:X311,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O309+ProyDda!J$24*DdaAñoBase!$P309+ProyDda!J$25*DdaAñoBase!$Q309+ProyDda!J$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O309+ProyDda!K$24*DdaAñoBase!$P309+ProyDda!K$25*DdaAñoBase!$Q309+ProyDda!K$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O309+ProyDda!L$24*DdaAñoBase!$P309+ProyDda!L$25*DdaAñoBase!$Q309+ProyDda!L$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O309+ProyDda!M$24*DdaAñoBase!$P309+ProyDda!M$25*DdaAñoBase!$Q309+ProyDda!M$26*DdaAñoBase!$R309)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O309+ProyDda!N$24*DdaAñoBase!$P309+ProyDda!N$25*DdaAñoBase!$Q309+ProyDda!N$26*DdaAñoBase!$R309)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R309","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R309","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U312:X312,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O310+ProyDda!J$24*DdaAñoBase!$P310+ProyDda!J$25*DdaAñoBase!$Q310+ProyDda!J$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O310+ProyDda!K$24*DdaAñoBase!$P310+ProyDda!K$25*DdaAñoBase!$Q310+ProyDda!K$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O310+ProyDda!L$24*DdaAñoBase!$P310+ProyDda!L$25*DdaAñoBase!$Q310+ProyDda!L$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O310+ProyDda!M$24*DdaAñoBase!$P310+ProyDda!M$25*DdaAñoBase!$Q310+ProyDda!M$26*DdaAñoBase!$R310)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O310+ProyDda!N$24*DdaAñoBase!$P310+ProyDda!N$25*DdaAñoBase!$Q310+ProyDda!N$26*DdaAñoBase!$R310)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R310","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R310","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U313:X313,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A311","v":"X2D_5 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O311+ProyDda!J$24*DdaAñoBase!$P311+ProyDda!J$25*DdaAñoBase!$Q311+ProyDda!J$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O311+ProyDda!K$24*DdaAñoBase!$P311+ProyDda!K$25*DdaAñoBase!$Q311+ProyDda!K$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O311+ProyDda!L$24*DdaAñoBase!$P311+ProyDda!L$25*DdaAñoBase!$Q311+ProyDda!L$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O311+ProyDda!M$24*DdaAñoBase!$P311+ProyDda!M$25*DdaAñoBase!$Q311+ProyDda!M$26*DdaAñoBase!$R311)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O311+ProyDda!N$24*DdaAñoBase!$P311+ProyDda!N$25*DdaAñoBase!$Q311+ProyDda!N$26*DdaAñoBase!$R311)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R311","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R311","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U314:X314,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A312","v":"X2D_5 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O312+ProyDda!J$24*DdaAñoBase!$P312+ProyDda!J$25*DdaAñoBase!$Q312+ProyDda!J$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O312+ProyDda!K$24*DdaAñoBase!$P312+ProyDda!K$25*DdaAñoBase!$Q312+ProyDda!K$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O312+ProyDda!L$24*DdaAñoBase!$P312+ProyDda!L$25*DdaAñoBase!$Q312+ProyDda!L$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O312+ProyDda!M$24*DdaAñoBase!$P312+ProyDda!M$25*DdaAñoBase!$Q312+ProyDda!M$26*DdaAñoBase!$R312)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O312+ProyDda!N$24*DdaAñoBase!$P312+ProyDda!N$25*DdaAñoBase!$Q312+ProyDda!N$26*DdaAñoBase!$R312)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R312","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R312","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U315:X315,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A313","v":"X2D_5 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O313+ProyDda!J$24*DdaAñoBase!$P313+ProyDda!J$25*DdaAñoBase!$Q313+ProyDda!J$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O313+ProyDda!K$24*DdaAñoBase!$P313+ProyDda!K$25*DdaAñoBase!$Q313+ProyDda!K$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O313+ProyDda!L$24*DdaAñoBase!$P313+ProyDda!L$25*DdaAñoBase!$Q313+ProyDda!L$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O313+ProyDda!M$24*DdaAñoBase!$P313+ProyDda!M$25*DdaAñoBase!$Q313+ProyDda!M$26*DdaAñoBase!$R313)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O313+ProyDda!N$24*DdaAñoBase!$P313+ProyDda!N$25*DdaAñoBase!$Q313+ProyDda!N$26*DdaAñoBase!$R313)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R313","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R313","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U316:X316,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A314","v":"X2D_5 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O314+ProyDda!J$24*DdaAñoBase!$P314+ProyDda!J$25*DdaAñoBase!$Q314+ProyDda!J$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O314+ProyDda!K$24*DdaAñoBase!$P314+ProyDda!K$25*DdaAñoBase!$Q314+ProyDda!K$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O314+ProyDda!L$24*DdaAñoBase!$P314+ProyDda!L$25*DdaAñoBase!$Q314+ProyDda!L$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O314+ProyDda!M$24*DdaAñoBase!$P314+ProyDda!M$25*DdaAñoBase!$Q314+ProyDda!M$26*DdaAñoBase!$R314)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O314+ProyDda!N$24*DdaAñoBase!$P314+ProyDda!N$25*DdaAñoBase!$Q314+ProyDda!N$26*DdaAñoBase!$R314)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R314","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R314","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U317:X317,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A315","v":"X2D_5 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O315+ProyDda!J$24*DdaAñoBase!$P315+ProyDda!J$25*DdaAñoBase!$Q315+ProyDda!J$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O315+ProyDda!K$24*DdaAñoBase!$P315+ProyDda!K$25*DdaAñoBase!$Q315+ProyDda!K$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O315+ProyDda!L$24*DdaAñoBase!$P315+ProyDda!L$25*DdaAñoBase!$Q315+ProyDda!L$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O315+ProyDda!M$24*DdaAñoBase!$P315+ProyDda!M$25*DdaAñoBase!$Q315+ProyDda!M$26*DdaAñoBase!$R315)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O315+ProyDda!N$24*DdaAñoBase!$P315+ProyDda!N$25*DdaAñoBase!$Q315+ProyDda!N$26*DdaAñoBase!$R315)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R315","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R315","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U318:X318,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A316","v":"X2D_5 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O316+ProyDda!J$24*DdaAñoBase!$P316+ProyDda!J$25*DdaAñoBase!$Q316+ProyDda!J$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O316+ProyDda!K$24*DdaAñoBase!$P316+ProyDda!K$25*DdaAñoBase!$Q316+ProyDda!K$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O316+ProyDda!L$24*DdaAñoBase!$P316+ProyDda!L$25*DdaAñoBase!$Q316+ProyDda!L$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O316+ProyDda!M$24*DdaAñoBase!$P316+ProyDda!M$25*DdaAñoBase!$Q316+ProyDda!M$26*DdaAñoBase!$R316)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O316+ProyDda!N$24*DdaAñoBase!$P316+ProyDda!N$25*DdaAñoBase!$Q316+ProyDda!N$26*DdaAñoBase!$R316)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R316","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R316","v":0},null,{"$f":"+H319-N319","v":0},{"$f":"+I319-O319","v":0},{"$f":"+J319-P319","v":0},{"$f":"+K319-Q319","v":0},{"$f":"+L319-R319","v":0},{"$f":"+SUMPRODUCT(U319:X319,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+MAX(I319-AVERAGE(H319,G319),0)","v":0},{"$f":"+MAX(J319-I319,0)","v":0},{"$f":"+MAX(K319-J319,0)","v":0},{"$f":"+MAX(L319-K319,0)","v":0}]
[{"$f":"+DdaAñoBase!A317","v":"X2D_5 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O317+ProyDda!J$24*DdaAñoBase!$P317+ProyDda!J$25*DdaAñoBase!$Q317+ProyDda!J$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O317+ProyDda!K$24*DdaAñoBase!$P317+ProyDda!K$25*DdaAñoBase!$Q317+ProyDda!K$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O317+ProyDda!L$24*DdaAñoBase!$P317+ProyDda!L$25*DdaAñoBase!$Q317+ProyDda!L$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O317+ProyDda!M$24*DdaAñoBase!$P317+ProyDda!M$25*DdaAñoBase!$Q317+ProyDda!M$26*DdaAñoBase!$R317)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O317+ProyDda!N$24*DdaAñoBase!$P317+ProyDda!N$25*DdaAñoBase!$Q317+ProyDda!N$26*DdaAñoBase!$R317)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R317","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R317","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U320:X320,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A318","v":"X2D_5 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O318+ProyDda!J$24*DdaAñoBase!$P318+ProyDda!J$25*DdaAñoBase!$Q318+ProyDda!J$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O318+ProyDda!K$24*DdaAñoBase!$P318+ProyDda!K$25*DdaAñoBase!$Q318+ProyDda!K$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O318+ProyDda!L$24*DdaAñoBase!$P318+ProyDda!L$25*DdaAñoBase!$Q318+ProyDda!L$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O318+ProyDda!M$24*DdaAñoBase!$P318+ProyDda!M$25*DdaAñoBase!$Q318+ProyDda!M$26*DdaAñoBase!$R318)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O318+ProyDda!N$24*DdaAñoBase!$P318+ProyDda!N$25*DdaAñoBase!$Q318+ProyDda!N$26*DdaAñoBase!$R318)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R318","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R318","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U321:X321,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O319+ProyDda!J$24*DdaAñoBase!$P319+ProyDda!J$25*DdaAñoBase!$Q319+ProyDda!J$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O319+ProyDda!K$24*DdaAñoBase!$P319+ProyDda!K$25*DdaAñoBase!$Q319+ProyDda!K$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O319+ProyDda!L$24*DdaAñoBase!$P319+ProyDda!L$25*DdaAñoBase!$Q319+ProyDda!L$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O319+ProyDda!M$24*DdaAñoBase!$P319+ProyDda!M$25*DdaAñoBase!$Q319+ProyDda!M$26*DdaAñoBase!$R319)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O319+ProyDda!N$24*DdaAñoBase!$P319+ProyDda!N$25*DdaAñoBase!$Q319+ProyDda!N$26*DdaAñoBase!$R319)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R319","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R319","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U322:X322,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O320+ProyDda!J$24*DdaAñoBase!$P320+ProyDda!J$25*DdaAñoBase!$Q320+ProyDda!J$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O320+ProyDda!K$24*DdaAñoBase!$P320+ProyDda!K$25*DdaAñoBase!$Q320+ProyDda!K$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O320+ProyDda!L$24*DdaAñoBase!$P320+ProyDda!L$25*DdaAñoBase!$Q320+ProyDda!L$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O320+ProyDda!M$24*DdaAñoBase!$P320+ProyDda!M$25*DdaAñoBase!$Q320+ProyDda!M$26*DdaAñoBase!$R320)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O320+ProyDda!N$24*DdaAñoBase!$P320+ProyDda!N$25*DdaAñoBase!$Q320+ProyDda!N$26*DdaAñoBase!$R320)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R320","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R320","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U323:X323,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O321+ProyDda!J$24*DdaAñoBase!$P321+ProyDda!J$25*DdaAñoBase!$Q321+ProyDda!J$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O321+ProyDda!K$24*DdaAñoBase!$P321+ProyDda!K$25*DdaAñoBase!$Q321+ProyDda!K$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O321+ProyDda!L$24*DdaAñoBase!$P321+ProyDda!L$25*DdaAñoBase!$Q321+ProyDda!L$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O321+ProyDda!M$24*DdaAñoBase!$P321+ProyDda!M$25*DdaAñoBase!$Q321+ProyDda!M$26*DdaAñoBase!$R321)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O321+ProyDda!N$24*DdaAñoBase!$P321+ProyDda!N$25*DdaAñoBase!$Q321+ProyDda!N$26*DdaAñoBase!$R321)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R321","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R321","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U324:X324,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O322+ProyDda!J$24*DdaAñoBase!$P322+ProyDda!J$25*DdaAñoBase!$Q322+ProyDda!J$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O322+ProyDda!K$24*DdaAñoBase!$P322+ProyDda!K$25*DdaAñoBase!$Q322+ProyDda!K$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O322+ProyDda!L$24*DdaAñoBase!$P322+ProyDda!L$25*DdaAñoBase!$Q322+ProyDda!L$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O322+ProyDda!M$24*DdaAñoBase!$P322+ProyDda!M$25*DdaAñoBase!$Q322+ProyDda!M$26*DdaAñoBase!$R322)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O322+ProyDda!N$24*DdaAñoBase!$P322+ProyDda!N$25*DdaAñoBase!$Q322+ProyDda!N$26*DdaAñoBase!$R322)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R322","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R322","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U325:X325,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A323","v":"X3D_1 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O323+ProyDda!J$24*DdaAñoBase!$P323+ProyDda!J$25*DdaAñoBase!$Q323+ProyDda!J$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O323+ProyDda!K$24*DdaAñoBase!$P323+ProyDda!K$25*DdaAñoBase!$Q323+ProyDda!K$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O323+ProyDda!L$24*DdaAñoBase!$P323+ProyDda!L$25*DdaAñoBase!$Q323+ProyDda!L$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O323+ProyDda!M$24*DdaAñoBase!$P323+ProyDda!M$25*DdaAñoBase!$Q323+ProyDda!M$26*DdaAñoBase!$R323)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O323+ProyDda!N$24*DdaAñoBase!$P323+ProyDda!N$25*DdaAñoBase!$Q323+ProyDda!N$26*DdaAñoBase!$R323)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R323","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R323","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U326:X326,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A324","v":"X3D_1 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O324+ProyDda!J$24*DdaAñoBase!$P324+ProyDda!J$25*DdaAñoBase!$Q324+ProyDda!J$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O324+ProyDda!K$24*DdaAñoBase!$P324+ProyDda!K$25*DdaAñoBase!$Q324+ProyDda!K$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O324+ProyDda!L$24*DdaAñoBase!$P324+ProyDda!L$25*DdaAñoBase!$Q324+ProyDda!L$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O324+ProyDda!M$24*DdaAñoBase!$P324+ProyDda!M$25*DdaAñoBase!$Q324+ProyDda!M$26*DdaAñoBase!$R324)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O324+ProyDda!N$24*DdaAñoBase!$P324+ProyDda!N$25*DdaAñoBase!$Q324+ProyDda!N$26*DdaAñoBase!$R324)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R324","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R324","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U327:X327,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A325","v":"X3D_1 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O325+ProyDda!J$24*DdaAñoBase!$P325+ProyDda!J$25*DdaAñoBase!$Q325+ProyDda!J$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O325+ProyDda!K$24*DdaAñoBase!$P325+ProyDda!K$25*DdaAñoBase!$Q325+ProyDda!K$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O325+ProyDda!L$24*DdaAñoBase!$P325+ProyDda!L$25*DdaAñoBase!$Q325+ProyDda!L$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O325+ProyDda!M$24*DdaAñoBase!$P325+ProyDda!M$25*DdaAñoBase!$Q325+ProyDda!M$26*DdaAñoBase!$R325)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O325+ProyDda!N$24*DdaAñoBase!$P325+ProyDda!N$25*DdaAñoBase!$Q325+ProyDda!N$26*DdaAñoBase!$R325)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R325","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R325","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U328:X328,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A326","v":"X3D_1 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O326+ProyDda!J$24*DdaAñoBase!$P326+ProyDda!J$25*DdaAñoBase!$Q326+ProyDda!J$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O326+ProyDda!K$24*DdaAñoBase!$P326+ProyDda!K$25*DdaAñoBase!$Q326+ProyDda!K$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O326+ProyDda!L$24*DdaAñoBase!$P326+ProyDda!L$25*DdaAñoBase!$Q326+ProyDda!L$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O326+ProyDda!M$24*DdaAñoBase!$P326+ProyDda!M$25*DdaAñoBase!$Q326+ProyDda!M$26*DdaAñoBase!$R326)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O326+ProyDda!N$24*DdaAñoBase!$P326+ProyDda!N$25*DdaAñoBase!$Q326+ProyDda!N$26*DdaAñoBase!$R326)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R326","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R326","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U329:X329,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A327","v":"X3D_1 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O327+ProyDda!J$24*DdaAñoBase!$P327+ProyDda!J$25*DdaAñoBase!$Q327+ProyDda!J$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O327+ProyDda!K$24*DdaAñoBase!$P327+ProyDda!K$25*DdaAñoBase!$Q327+ProyDda!K$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O327+ProyDda!L$24*DdaAñoBase!$P327+ProyDda!L$25*DdaAñoBase!$Q327+ProyDda!L$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O327+ProyDda!M$24*DdaAñoBase!$P327+ProyDda!M$25*DdaAñoBase!$Q327+ProyDda!M$26*DdaAñoBase!$R327)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O327+ProyDda!N$24*DdaAñoBase!$P327+ProyDda!N$25*DdaAñoBase!$Q327+ProyDda!N$26*DdaAñoBase!$R327)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R327","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R327","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U330:X330,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A328","v":"X3D_1 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O328+ProyDda!J$24*DdaAñoBase!$P328+ProyDda!J$25*DdaAñoBase!$Q328+ProyDda!J$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O328+ProyDda!K$24*DdaAñoBase!$P328+ProyDda!K$25*DdaAñoBase!$Q328+ProyDda!K$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O328+ProyDda!L$24*DdaAñoBase!$P328+ProyDda!L$25*DdaAñoBase!$Q328+ProyDda!L$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O328+ProyDda!M$24*DdaAñoBase!$P328+ProyDda!M$25*DdaAñoBase!$Q328+ProyDda!M$26*DdaAñoBase!$R328)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O328+ProyDda!N$24*DdaAñoBase!$P328+ProyDda!N$25*DdaAñoBase!$Q328+ProyDda!N$26*DdaAñoBase!$R328)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R328","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R328","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U331:X331,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A329","v":"X3D_1 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O329+ProyDda!J$24*DdaAñoBase!$P329+ProyDda!J$25*DdaAñoBase!$Q329+ProyDda!J$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O329+ProyDda!K$24*DdaAñoBase!$P329+ProyDda!K$25*DdaAñoBase!$Q329+ProyDda!K$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O329+ProyDda!L$24*DdaAñoBase!$P329+ProyDda!L$25*DdaAñoBase!$Q329+ProyDda!L$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O329+ProyDda!M$24*DdaAñoBase!$P329+ProyDda!M$25*DdaAñoBase!$Q329+ProyDda!M$26*DdaAñoBase!$R329)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O329+ProyDda!N$24*DdaAñoBase!$P329+ProyDda!N$25*DdaAñoBase!$Q329+ProyDda!N$26*DdaAñoBase!$R329)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R329","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R329","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U332:X332,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A330","v":"X3D_1 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O330+ProyDda!J$24*DdaAñoBase!$P330+ProyDda!J$25*DdaAñoBase!$Q330+ProyDda!J$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O330+ProyDda!K$24*DdaAñoBase!$P330+ProyDda!K$25*DdaAñoBase!$Q330+ProyDda!K$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O330+ProyDda!L$24*DdaAñoBase!$P330+ProyDda!L$25*DdaAñoBase!$Q330+ProyDda!L$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O330+ProyDda!M$24*DdaAñoBase!$P330+ProyDda!M$25*DdaAñoBase!$Q330+ProyDda!M$26*DdaAñoBase!$R330)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O330+ProyDda!N$24*DdaAñoBase!$P330+ProyDda!N$25*DdaAñoBase!$Q330+ProyDda!N$26*DdaAñoBase!$R330)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R330","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R330","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U333:X333,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O331+ProyDda!J$24*DdaAñoBase!$P331+ProyDda!J$25*DdaAñoBase!$Q331+ProyDda!J$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O331+ProyDda!K$24*DdaAñoBase!$P331+ProyDda!K$25*DdaAñoBase!$Q331+ProyDda!K$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O331+ProyDda!L$24*DdaAñoBase!$P331+ProyDda!L$25*DdaAñoBase!$Q331+ProyDda!L$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O331+ProyDda!M$24*DdaAñoBase!$P331+ProyDda!M$25*DdaAñoBase!$Q331+ProyDda!M$26*DdaAñoBase!$R331)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O331+ProyDda!N$24*DdaAñoBase!$P331+ProyDda!N$25*DdaAñoBase!$Q331+ProyDda!N$26*DdaAñoBase!$R331)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R331","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R331","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U334:X334,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O332+ProyDda!J$24*DdaAñoBase!$P332+ProyDda!J$25*DdaAñoBase!$Q332+ProyDda!J$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O332+ProyDda!K$24*DdaAñoBase!$P332+ProyDda!K$25*DdaAñoBase!$Q332+ProyDda!K$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O332+ProyDda!L$24*DdaAñoBase!$P332+ProyDda!L$25*DdaAñoBase!$Q332+ProyDda!L$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O332+ProyDda!M$24*DdaAñoBase!$P332+ProyDda!M$25*DdaAñoBase!$Q332+ProyDda!M$26*DdaAñoBase!$R332)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O332+ProyDda!N$24*DdaAñoBase!$P332+ProyDda!N$25*DdaAñoBase!$Q332+ProyDda!N$26*DdaAñoBase!$R332)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R332","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R332","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U335:X335,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O333+ProyDda!J$24*DdaAñoBase!$P333+ProyDda!J$25*DdaAñoBase!$Q333+ProyDda!J$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O333+ProyDda!K$24*DdaAñoBase!$P333+ProyDda!K$25*DdaAñoBase!$Q333+ProyDda!K$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O333+ProyDda!L$24*DdaAñoBase!$P333+ProyDda!L$25*DdaAñoBase!$Q333+ProyDda!L$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O333+ProyDda!M$24*DdaAñoBase!$P333+ProyDda!M$25*DdaAñoBase!$Q333+ProyDda!M$26*DdaAñoBase!$R333)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O333+ProyDda!N$24*DdaAñoBase!$P333+ProyDda!N$25*DdaAñoBase!$Q333+ProyDda!N$26*DdaAñoBase!$R333)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R333","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R333","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U336:X336,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A334","v":"X3D_2 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O334+ProyDda!J$24*DdaAñoBase!$P334+ProyDda!J$25*DdaAñoBase!$Q334+ProyDda!J$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O334+ProyDda!K$24*DdaAñoBase!$P334+ProyDda!K$25*DdaAñoBase!$Q334+ProyDda!K$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O334+ProyDda!L$24*DdaAñoBase!$P334+ProyDda!L$25*DdaAñoBase!$Q334+ProyDda!L$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O334+ProyDda!M$24*DdaAñoBase!$P334+ProyDda!M$25*DdaAñoBase!$Q334+ProyDda!M$26*DdaAñoBase!$R334)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O334+ProyDda!N$24*DdaAñoBase!$P334+ProyDda!N$25*DdaAñoBase!$Q334+ProyDda!N$26*DdaAñoBase!$R334)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R334","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R334","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U337:X337,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A335","v":"X3D_2 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O335+ProyDda!J$24*DdaAñoBase!$P335+ProyDda!J$25*DdaAñoBase!$Q335+ProyDda!J$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O335+ProyDda!K$24*DdaAñoBase!$P335+ProyDda!K$25*DdaAñoBase!$Q335+ProyDda!K$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O335+ProyDda!L$24*DdaAñoBase!$P335+ProyDda!L$25*DdaAñoBase!$Q335+ProyDda!L$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O335+ProyDda!M$24*DdaAñoBase!$P335+ProyDda!M$25*DdaAñoBase!$Q335+ProyDda!M$26*DdaAñoBase!$R335)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O335+ProyDda!N$24*DdaAñoBase!$P335+ProyDda!N$25*DdaAñoBase!$Q335+ProyDda!N$26*DdaAñoBase!$R335)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R335","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R335","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U338:X338,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A336","v":"X3D_2 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O336+ProyDda!J$24*DdaAñoBase!$P336+ProyDda!J$25*DdaAñoBase!$Q336+ProyDda!J$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O336+ProyDda!K$24*DdaAñoBase!$P336+ProyDda!K$25*DdaAñoBase!$Q336+ProyDda!K$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O336+ProyDda!L$24*DdaAñoBase!$P336+ProyDda!L$25*DdaAñoBase!$Q336+ProyDda!L$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O336+ProyDda!M$24*DdaAñoBase!$P336+ProyDda!M$25*DdaAñoBase!$Q336+ProyDda!M$26*DdaAñoBase!$R336)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O336+ProyDda!N$24*DdaAñoBase!$P336+ProyDda!N$25*DdaAñoBase!$Q336+ProyDda!N$26*DdaAñoBase!$R336)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R336","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R336","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U339:X339,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A337","v":"X3D_2 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O337+ProyDda!J$24*DdaAñoBase!$P337+ProyDda!J$25*DdaAñoBase!$Q337+ProyDda!J$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O337+ProyDda!K$24*DdaAñoBase!$P337+ProyDda!K$25*DdaAñoBase!$Q337+ProyDda!K$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O337+ProyDda!L$24*DdaAñoBase!$P337+ProyDda!L$25*DdaAñoBase!$Q337+ProyDda!L$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O337+ProyDda!M$24*DdaAñoBase!$P337+ProyDda!M$25*DdaAñoBase!$Q337+ProyDda!M$26*DdaAñoBase!$R337)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O337+ProyDda!N$24*DdaAñoBase!$P337+ProyDda!N$25*DdaAñoBase!$Q337+ProyDda!N$26*DdaAñoBase!$R337)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R337","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R337","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U340:X340,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A338","v":"X3D_2 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O338+ProyDda!J$24*DdaAñoBase!$P338+ProyDda!J$25*DdaAñoBase!$Q338+ProyDda!J$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O338+ProyDda!K$24*DdaAñoBase!$P338+ProyDda!K$25*DdaAñoBase!$Q338+ProyDda!K$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O338+ProyDda!L$24*DdaAñoBase!$P338+ProyDda!L$25*DdaAñoBase!$Q338+ProyDda!L$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O338+ProyDda!M$24*DdaAñoBase!$P338+ProyDda!M$25*DdaAñoBase!$Q338+ProyDda!M$26*DdaAñoBase!$R338)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O338+ProyDda!N$24*DdaAñoBase!$P338+ProyDda!N$25*DdaAñoBase!$Q338+ProyDda!N$26*DdaAñoBase!$R338)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R338","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R338","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U341:X341,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A339","v":"X3D_2 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O339+ProyDda!J$24*DdaAñoBase!$P339+ProyDda!J$25*DdaAñoBase!$Q339+ProyDda!J$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O339+ProyDda!K$24*DdaAñoBase!$P339+ProyDda!K$25*DdaAñoBase!$Q339+ProyDda!K$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O339+ProyDda!L$24*DdaAñoBase!$P339+ProyDda!L$25*DdaAñoBase!$Q339+ProyDda!L$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O339+ProyDda!M$24*DdaAñoBase!$P339+ProyDda!M$25*DdaAñoBase!$Q339+ProyDda!M$26*DdaAñoBase!$R339)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O339+ProyDda!N$24*DdaAñoBase!$P339+ProyDda!N$25*DdaAñoBase!$Q339+ProyDda!N$26*DdaAñoBase!$R339)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R339","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R339","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U342:X342,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A340","v":"X3D_2 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O340+ProyDda!J$24*DdaAñoBase!$P340+ProyDda!J$25*DdaAñoBase!$Q340+ProyDda!J$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O340+ProyDda!K$24*DdaAñoBase!$P340+ProyDda!K$25*DdaAñoBase!$Q340+ProyDda!K$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O340+ProyDda!L$24*DdaAñoBase!$P340+ProyDda!L$25*DdaAñoBase!$Q340+ProyDda!L$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O340+ProyDda!M$24*DdaAñoBase!$P340+ProyDda!M$25*DdaAñoBase!$Q340+ProyDda!M$26*DdaAñoBase!$R340)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O340+ProyDda!N$24*DdaAñoBase!$P340+ProyDda!N$25*DdaAñoBase!$Q340+ProyDda!N$26*DdaAñoBase!$R340)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R340","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R340","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U343:X343,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A341","v":"X3D_2 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O341+ProyDda!J$24*DdaAñoBase!$P341+ProyDda!J$25*DdaAñoBase!$Q341+ProyDda!J$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O341+ProyDda!K$24*DdaAñoBase!$P341+ProyDda!K$25*DdaAñoBase!$Q341+ProyDda!K$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O341+ProyDda!L$24*DdaAñoBase!$P341+ProyDda!L$25*DdaAñoBase!$Q341+ProyDda!L$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O341+ProyDda!M$24*DdaAñoBase!$P341+ProyDda!M$25*DdaAñoBase!$Q341+ProyDda!M$26*DdaAñoBase!$R341)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O341+ProyDda!N$24*DdaAñoBase!$P341+ProyDda!N$25*DdaAñoBase!$Q341+ProyDda!N$26*DdaAñoBase!$R341)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R341","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R341","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U344:X344,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O342+ProyDda!J$24*DdaAñoBase!$P342+ProyDda!J$25*DdaAñoBase!$Q342+ProyDda!J$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O342+ProyDda!K$24*DdaAñoBase!$P342+ProyDda!K$25*DdaAñoBase!$Q342+ProyDda!K$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O342+ProyDda!L$24*DdaAñoBase!$P342+ProyDda!L$25*DdaAñoBase!$Q342+ProyDda!L$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O342+ProyDda!M$24*DdaAñoBase!$P342+ProyDda!M$25*DdaAñoBase!$Q342+ProyDda!M$26*DdaAñoBase!$R342)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O342+ProyDda!N$24*DdaAñoBase!$P342+ProyDda!N$25*DdaAñoBase!$Q342+ProyDda!N$26*DdaAñoBase!$R342)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R342","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R342","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U345:X345,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O343+ProyDda!J$24*DdaAñoBase!$P343+ProyDda!J$25*DdaAñoBase!$Q343+ProyDda!J$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O343+ProyDda!K$24*DdaAñoBase!$P343+ProyDda!K$25*DdaAñoBase!$Q343+ProyDda!K$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O343+ProyDda!L$24*DdaAñoBase!$P343+ProyDda!L$25*DdaAñoBase!$Q343+ProyDda!L$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O343+ProyDda!M$24*DdaAñoBase!$P343+ProyDda!M$25*DdaAñoBase!$Q343+ProyDda!M$26*DdaAñoBase!$R343)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O343+ProyDda!N$24*DdaAñoBase!$P343+ProyDda!N$25*DdaAñoBase!$Q343+ProyDda!N$26*DdaAñoBase!$R343)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R343","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R343","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U346:X346,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O344+ProyDda!J$24*DdaAñoBase!$P344+ProyDda!J$25*DdaAñoBase!$Q344+ProyDda!J$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O344+ProyDda!K$24*DdaAñoBase!$P344+ProyDda!K$25*DdaAñoBase!$Q344+ProyDda!K$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O344+ProyDda!L$24*DdaAñoBase!$P344+ProyDda!L$25*DdaAñoBase!$Q344+ProyDda!L$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O344+ProyDda!M$24*DdaAñoBase!$P344+ProyDda!M$25*DdaAñoBase!$Q344+ProyDda!M$26*DdaAñoBase!$R344)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O344+ProyDda!N$24*DdaAñoBase!$P344+ProyDda!N$25*DdaAñoBase!$Q344+ProyDda!N$26*DdaAñoBase!$R344)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R344","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R344","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U347:X347,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A345","v":"X3D_3 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O345+ProyDda!J$24*DdaAñoBase!$P345+ProyDda!J$25*DdaAñoBase!$Q345+ProyDda!J$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O345+ProyDda!K$24*DdaAñoBase!$P345+ProyDda!K$25*DdaAñoBase!$Q345+ProyDda!K$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O345+ProyDda!L$24*DdaAñoBase!$P345+ProyDda!L$25*DdaAñoBase!$Q345+ProyDda!L$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O345+ProyDda!M$24*DdaAñoBase!$P345+ProyDda!M$25*DdaAñoBase!$Q345+ProyDda!M$26*DdaAñoBase!$R345)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O345+ProyDda!N$24*DdaAñoBase!$P345+ProyDda!N$25*DdaAñoBase!$Q345+ProyDda!N$26*DdaAñoBase!$R345)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R345","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R345","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U348:X348,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A346","v":"X3D_3 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O346+ProyDda!J$24*DdaAñoBase!$P346+ProyDda!J$25*DdaAñoBase!$Q346+ProyDda!J$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O346+ProyDda!K$24*DdaAñoBase!$P346+ProyDda!K$25*DdaAñoBase!$Q346+ProyDda!K$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O346+ProyDda!L$24*DdaAñoBase!$P346+ProyDda!L$25*DdaAñoBase!$Q346+ProyDda!L$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O346+ProyDda!M$24*DdaAñoBase!$P346+ProyDda!M$25*DdaAñoBase!$Q346+ProyDda!M$26*DdaAñoBase!$R346)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O346+ProyDda!N$24*DdaAñoBase!$P346+ProyDda!N$25*DdaAñoBase!$Q346+ProyDda!N$26*DdaAñoBase!$R346)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R346","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R346","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U349:X349,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A347","v":"X3D_3 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O347+ProyDda!J$24*DdaAñoBase!$P347+ProyDda!J$25*DdaAñoBase!$Q347+ProyDda!J$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O347+ProyDda!K$24*DdaAñoBase!$P347+ProyDda!K$25*DdaAñoBase!$Q347+ProyDda!K$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O347+ProyDda!L$24*DdaAñoBase!$P347+ProyDda!L$25*DdaAñoBase!$Q347+ProyDda!L$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O347+ProyDda!M$24*DdaAñoBase!$P347+ProyDda!M$25*DdaAñoBase!$Q347+ProyDda!M$26*DdaAñoBase!$R347)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O347+ProyDda!N$24*DdaAñoBase!$P347+ProyDda!N$25*DdaAñoBase!$Q347+ProyDda!N$26*DdaAñoBase!$R347)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R347","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R347","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U350:X350,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A348","v":"X3D_3 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O348+ProyDda!J$24*DdaAñoBase!$P348+ProyDda!J$25*DdaAñoBase!$Q348+ProyDda!J$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O348+ProyDda!K$24*DdaAñoBase!$P348+ProyDda!K$25*DdaAñoBase!$Q348+ProyDda!K$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O348+ProyDda!L$24*DdaAñoBase!$P348+ProyDda!L$25*DdaAñoBase!$Q348+ProyDda!L$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O348+ProyDda!M$24*DdaAñoBase!$P348+ProyDda!M$25*DdaAñoBase!$Q348+ProyDda!M$26*DdaAñoBase!$R348)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O348+ProyDda!N$24*DdaAñoBase!$P348+ProyDda!N$25*DdaAñoBase!$Q348+ProyDda!N$26*DdaAñoBase!$R348)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R348","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R348","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U351:X351,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A349","v":"X3D_3 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O349+ProyDda!J$24*DdaAñoBase!$P349+ProyDda!J$25*DdaAñoBase!$Q349+ProyDda!J$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O349+ProyDda!K$24*DdaAñoBase!$P349+ProyDda!K$25*DdaAñoBase!$Q349+ProyDda!K$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O349+ProyDda!L$24*DdaAñoBase!$P349+ProyDda!L$25*DdaAñoBase!$Q349+ProyDda!L$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O349+ProyDda!M$24*DdaAñoBase!$P349+ProyDda!M$25*DdaAñoBase!$Q349+ProyDda!M$26*DdaAñoBase!$R349)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O349+ProyDda!N$24*DdaAñoBase!$P349+ProyDda!N$25*DdaAñoBase!$Q349+ProyDda!N$26*DdaAñoBase!$R349)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R349","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R349","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U352:X352,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A350","v":"X3D_3 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O350+ProyDda!J$24*DdaAñoBase!$P350+ProyDda!J$25*DdaAñoBase!$Q350+ProyDda!J$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O350+ProyDda!K$24*DdaAñoBase!$P350+ProyDda!K$25*DdaAñoBase!$Q350+ProyDda!K$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O350+ProyDda!L$24*DdaAñoBase!$P350+ProyDda!L$25*DdaAñoBase!$Q350+ProyDda!L$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O350+ProyDda!M$24*DdaAñoBase!$P350+ProyDda!M$25*DdaAñoBase!$Q350+ProyDda!M$26*DdaAñoBase!$R350)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O350+ProyDda!N$24*DdaAñoBase!$P350+ProyDda!N$25*DdaAñoBase!$Q350+ProyDda!N$26*DdaAñoBase!$R350)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R350","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R350","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U353:X353,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A351","v":"X3D_3 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O351+ProyDda!J$24*DdaAñoBase!$P351+ProyDda!J$25*DdaAñoBase!$Q351+ProyDda!J$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O351+ProyDda!K$24*DdaAñoBase!$P351+ProyDda!K$25*DdaAñoBase!$Q351+ProyDda!K$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O351+ProyDda!L$24*DdaAñoBase!$P351+ProyDda!L$25*DdaAñoBase!$Q351+ProyDda!L$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O351+ProyDda!M$24*DdaAñoBase!$P351+ProyDda!M$25*DdaAñoBase!$Q351+ProyDda!M$26*DdaAñoBase!$R351)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O351+ProyDda!N$24*DdaAñoBase!$P351+ProyDda!N$25*DdaAñoBase!$Q351+ProyDda!N$26*DdaAñoBase!$R351)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R351","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R351","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U354:X354,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A352","v":"X3D_3 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O352+ProyDda!J$24*DdaAñoBase!$P352+ProyDda!J$25*DdaAñoBase!$Q352+ProyDda!J$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O352+ProyDda!K$24*DdaAñoBase!$P352+ProyDda!K$25*DdaAñoBase!$Q352+ProyDda!K$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O352+ProyDda!L$24*DdaAñoBase!$P352+ProyDda!L$25*DdaAñoBase!$Q352+ProyDda!L$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O352+ProyDda!M$24*DdaAñoBase!$P352+ProyDda!M$25*DdaAñoBase!$Q352+ProyDda!M$26*DdaAñoBase!$R352)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O352+ProyDda!N$24*DdaAñoBase!$P352+ProyDda!N$25*DdaAñoBase!$Q352+ProyDda!N$26*DdaAñoBase!$R352)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R352","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R352","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U355:X355,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O353+ProyDda!J$24*DdaAñoBase!$P353+ProyDda!J$25*DdaAñoBase!$Q353+ProyDda!J$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O353+ProyDda!K$24*DdaAñoBase!$P353+ProyDda!K$25*DdaAñoBase!$Q353+ProyDda!K$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O353+ProyDda!L$24*DdaAñoBase!$P353+ProyDda!L$25*DdaAñoBase!$Q353+ProyDda!L$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O353+ProyDda!M$24*DdaAñoBase!$P353+ProyDda!M$25*DdaAñoBase!$Q353+ProyDda!M$26*DdaAñoBase!$R353)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O353+ProyDda!N$24*DdaAñoBase!$P353+ProyDda!N$25*DdaAñoBase!$Q353+ProyDda!N$26*DdaAñoBase!$R353)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R353","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R353","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U356:X356,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O354+ProyDda!J$24*DdaAñoBase!$P354+ProyDda!J$25*DdaAñoBase!$Q354+ProyDda!J$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O354+ProyDda!K$24*DdaAñoBase!$P354+ProyDda!K$25*DdaAñoBase!$Q354+ProyDda!K$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O354+ProyDda!L$24*DdaAñoBase!$P354+ProyDda!L$25*DdaAñoBase!$Q354+ProyDda!L$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O354+ProyDda!M$24*DdaAñoBase!$P354+ProyDda!M$25*DdaAñoBase!$Q354+ProyDda!M$26*DdaAñoBase!$R354)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O354+ProyDda!N$24*DdaAñoBase!$P354+ProyDda!N$25*DdaAñoBase!$Q354+ProyDda!N$26*DdaAñoBase!$R354)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R354","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R354","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U357:X357,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O355+ProyDda!J$24*DdaAñoBase!$P355+ProyDda!J$25*DdaAñoBase!$Q355+ProyDda!J$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O355+ProyDda!K$24*DdaAñoBase!$P355+ProyDda!K$25*DdaAñoBase!$Q355+ProyDda!K$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O355+ProyDda!L$24*DdaAñoBase!$P355+ProyDda!L$25*DdaAñoBase!$Q355+ProyDda!L$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O355+ProyDda!M$24*DdaAñoBase!$P355+ProyDda!M$25*DdaAñoBase!$Q355+ProyDda!M$26*DdaAñoBase!$R355)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O355+ProyDda!N$24*DdaAñoBase!$P355+ProyDda!N$25*DdaAñoBase!$Q355+ProyDda!N$26*DdaAñoBase!$R355)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R355","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R355","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U358:X358,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A356","v":"X3D_4 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O356+ProyDda!J$24*DdaAñoBase!$P356+ProyDda!J$25*DdaAñoBase!$Q356+ProyDda!J$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O356+ProyDda!K$24*DdaAñoBase!$P356+ProyDda!K$25*DdaAñoBase!$Q356+ProyDda!K$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O356+ProyDda!L$24*DdaAñoBase!$P356+ProyDda!L$25*DdaAñoBase!$Q356+ProyDda!L$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O356+ProyDda!M$24*DdaAñoBase!$P356+ProyDda!M$25*DdaAñoBase!$Q356+ProyDda!M$26*DdaAñoBase!$R356)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O356+ProyDda!N$24*DdaAñoBase!$P356+ProyDda!N$25*DdaAñoBase!$Q356+ProyDda!N$26*DdaAñoBase!$R356)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R356","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R356","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U359:X359,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A357","v":"X3D_4 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O357+ProyDda!J$24*DdaAñoBase!$P357+ProyDda!J$25*DdaAñoBase!$Q357+ProyDda!J$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O357+ProyDda!K$24*DdaAñoBase!$P357+ProyDda!K$25*DdaAñoBase!$Q357+ProyDda!K$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O357+ProyDda!L$24*DdaAñoBase!$P357+ProyDda!L$25*DdaAñoBase!$Q357+ProyDda!L$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O357+ProyDda!M$24*DdaAñoBase!$P357+ProyDda!M$25*DdaAñoBase!$Q357+ProyDda!M$26*DdaAñoBase!$R357)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O357+ProyDda!N$24*DdaAñoBase!$P357+ProyDda!N$25*DdaAñoBase!$Q357+ProyDda!N$26*DdaAñoBase!$R357)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R357","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R357","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U360:X360,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A358","v":"X3D_4 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O358+ProyDda!J$24*DdaAñoBase!$P358+ProyDda!J$25*DdaAñoBase!$Q358+ProyDda!J$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O358+ProyDda!K$24*DdaAñoBase!$P358+ProyDda!K$25*DdaAñoBase!$Q358+ProyDda!K$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O358+ProyDda!L$24*DdaAñoBase!$P358+ProyDda!L$25*DdaAñoBase!$Q358+ProyDda!L$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O358+ProyDda!M$24*DdaAñoBase!$P358+ProyDda!M$25*DdaAñoBase!$Q358+ProyDda!M$26*DdaAñoBase!$R358)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O358+ProyDda!N$24*DdaAñoBase!$P358+ProyDda!N$25*DdaAñoBase!$Q358+ProyDda!N$26*DdaAñoBase!$R358)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R358","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R358","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U361:X361,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A359","v":"X3D_4 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O359+ProyDda!J$24*DdaAñoBase!$P359+ProyDda!J$25*DdaAñoBase!$Q359+ProyDda!J$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O359+ProyDda!K$24*DdaAñoBase!$P359+ProyDda!K$25*DdaAñoBase!$Q359+ProyDda!K$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O359+ProyDda!L$24*DdaAñoBase!$P359+ProyDda!L$25*DdaAñoBase!$Q359+ProyDda!L$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O359+ProyDda!M$24*DdaAñoBase!$P359+ProyDda!M$25*DdaAñoBase!$Q359+ProyDda!M$26*DdaAñoBase!$R359)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O359+ProyDda!N$24*DdaAñoBase!$P359+ProyDda!N$25*DdaAñoBase!$Q359+ProyDda!N$26*DdaAñoBase!$R359)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R359","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R359","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U362:X362,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A360","v":"X3D_4 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O360+ProyDda!J$24*DdaAñoBase!$P360+ProyDda!J$25*DdaAñoBase!$Q360+ProyDda!J$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O360+ProyDda!K$24*DdaAñoBase!$P360+ProyDda!K$25*DdaAñoBase!$Q360+ProyDda!K$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O360+ProyDda!L$24*DdaAñoBase!$P360+ProyDda!L$25*DdaAñoBase!$Q360+ProyDda!L$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O360+ProyDda!M$24*DdaAñoBase!$P360+ProyDda!M$25*DdaAñoBase!$Q360+ProyDda!M$26*DdaAñoBase!$R360)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O360+ProyDda!N$24*DdaAñoBase!$P360+ProyDda!N$25*DdaAñoBase!$Q360+ProyDda!N$26*DdaAñoBase!$R360)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R360","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R360","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U363:X363,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A361","v":"X3D_4 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O361+ProyDda!J$24*DdaAñoBase!$P361+ProyDda!J$25*DdaAñoBase!$Q361+ProyDda!J$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O361+ProyDda!K$24*DdaAñoBase!$P361+ProyDda!K$25*DdaAñoBase!$Q361+ProyDda!K$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O361+ProyDda!L$24*DdaAñoBase!$P361+ProyDda!L$25*DdaAñoBase!$Q361+ProyDda!L$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O361+ProyDda!M$24*DdaAñoBase!$P361+ProyDda!M$25*DdaAñoBase!$Q361+ProyDda!M$26*DdaAñoBase!$R361)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O361+ProyDda!N$24*DdaAñoBase!$P361+ProyDda!N$25*DdaAñoBase!$Q361+ProyDda!N$26*DdaAñoBase!$R361)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R361","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R361","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U364:X364,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A362","v":"X3D_4 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O362+ProyDda!J$24*DdaAñoBase!$P362+ProyDda!J$25*DdaAñoBase!$Q362+ProyDda!J$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O362+ProyDda!K$24*DdaAñoBase!$P362+ProyDda!K$25*DdaAñoBase!$Q362+ProyDda!K$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O362+ProyDda!L$24*DdaAñoBase!$P362+ProyDda!L$25*DdaAñoBase!$Q362+ProyDda!L$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O362+ProyDda!M$24*DdaAñoBase!$P362+ProyDda!M$25*DdaAñoBase!$Q362+ProyDda!M$26*DdaAñoBase!$R362)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O362+ProyDda!N$24*DdaAñoBase!$P362+ProyDda!N$25*DdaAñoBase!$Q362+ProyDda!N$26*DdaAñoBase!$R362)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R362","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R362","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U365:X365,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A363","v":"X3D_4 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O363+ProyDda!J$24*DdaAñoBase!$P363+ProyDda!J$25*DdaAñoBase!$Q363+ProyDda!J$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O363+ProyDda!K$24*DdaAñoBase!$P363+ProyDda!K$25*DdaAñoBase!$Q363+ProyDda!K$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O363+ProyDda!L$24*DdaAñoBase!$P363+ProyDda!L$25*DdaAñoBase!$Q363+ProyDda!L$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O363+ProyDda!M$24*DdaAñoBase!$P363+ProyDda!M$25*DdaAñoBase!$Q363+ProyDda!M$26*DdaAñoBase!$R363)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O363+ProyDda!N$24*DdaAñoBase!$P363+ProyDda!N$25*DdaAñoBase!$Q363+ProyDda!N$26*DdaAñoBase!$R363)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R363","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R363","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U366:X366,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O364+ProyDda!J$24*DdaAñoBase!$P364+ProyDda!J$25*DdaAñoBase!$Q364+ProyDda!J$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O364+ProyDda!K$24*DdaAñoBase!$P364+ProyDda!K$25*DdaAñoBase!$Q364+ProyDda!K$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O364+ProyDda!L$24*DdaAñoBase!$P364+ProyDda!L$25*DdaAñoBase!$Q364+ProyDda!L$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O364+ProyDda!M$24*DdaAñoBase!$P364+ProyDda!M$25*DdaAñoBase!$Q364+ProyDda!M$26*DdaAñoBase!$R364)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O364+ProyDda!N$24*DdaAñoBase!$P364+ProyDda!N$25*DdaAñoBase!$Q364+ProyDda!N$26*DdaAñoBase!$R364)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R364","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R364","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U367:X367,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O365+ProyDda!J$24*DdaAñoBase!$P365+ProyDda!J$25*DdaAñoBase!$Q365+ProyDda!J$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O365+ProyDda!K$24*DdaAñoBase!$P365+ProyDda!K$25*DdaAñoBase!$Q365+ProyDda!K$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O365+ProyDda!L$24*DdaAñoBase!$P365+ProyDda!L$25*DdaAñoBase!$Q365+ProyDda!L$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O365+ProyDda!M$24*DdaAñoBase!$P365+ProyDda!M$25*DdaAñoBase!$Q365+ProyDda!M$26*DdaAñoBase!$R365)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O365+ProyDda!N$24*DdaAñoBase!$P365+ProyDda!N$25*DdaAñoBase!$Q365+ProyDda!N$26*DdaAñoBase!$R365)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R365","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R365","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U368:X368,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O366+ProyDda!J$24*DdaAñoBase!$P366+ProyDda!J$25*DdaAñoBase!$Q366+ProyDda!J$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O366+ProyDda!K$24*DdaAñoBase!$P366+ProyDda!K$25*DdaAñoBase!$Q366+ProyDda!K$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O366+ProyDda!L$24*DdaAñoBase!$P366+ProyDda!L$25*DdaAñoBase!$Q366+ProyDda!L$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O366+ProyDda!M$24*DdaAñoBase!$P366+ProyDda!M$25*DdaAñoBase!$Q366+ProyDda!M$26*DdaAñoBase!$R366)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O366+ProyDda!N$24*DdaAñoBase!$P366+ProyDda!N$25*DdaAñoBase!$Q366+ProyDda!N$26*DdaAñoBase!$R366)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R366","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R366","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U369:X369,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A367","v":"X3D_5 Regular"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O367+ProyDda!J$24*DdaAñoBase!$P367+ProyDda!J$25*DdaAñoBase!$Q367+ProyDda!J$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O367+ProyDda!K$24*DdaAñoBase!$P367+ProyDda!K$25*DdaAñoBase!$Q367+ProyDda!K$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O367+ProyDda!L$24*DdaAñoBase!$P367+ProyDda!L$25*DdaAñoBase!$Q367+ProyDda!L$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O367+ProyDda!M$24*DdaAñoBase!$P367+ProyDda!M$25*DdaAñoBase!$Q367+ProyDda!M$26*DdaAñoBase!$R367)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O367+ProyDda!N$24*DdaAñoBase!$P367+ProyDda!N$25*DdaAñoBase!$Q367+ProyDda!N$26*DdaAñoBase!$R367)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R367","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R367","v":0},null,{"$f":"+H370-N370","v":0},{"$f":"+I370-O370","v":0},{"$f":"+J370-P370","v":0},{"$f":"+K370-Q370","v":0},{"$f":"+L370-R370","v":0},{"$f":"+SUMPRODUCT(U370:X370,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A368","v":"X3D_5 Agro"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O368+ProyDda!J$24*DdaAñoBase!$P368+ProyDda!J$25*DdaAñoBase!$Q368+ProyDda!J$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O368+ProyDda!K$24*DdaAñoBase!$P368+ProyDda!K$25*DdaAñoBase!$Q368+ProyDda!K$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O368+ProyDda!L$24*DdaAñoBase!$P368+ProyDda!L$25*DdaAñoBase!$Q368+ProyDda!L$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O368+ProyDda!M$24*DdaAñoBase!$P368+ProyDda!M$25*DdaAñoBase!$Q368+ProyDda!M$26*DdaAñoBase!$R368)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O368+ProyDda!N$24*DdaAñoBase!$P368+ProyDda!N$25*DdaAñoBase!$Q368+ProyDda!N$26*DdaAñoBase!$R368)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R368","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R368","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U371:X371,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A369","v":"X3D_5 Jub. 1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O369+ProyDda!J$24*DdaAñoBase!$P369+ProyDda!J$25*DdaAñoBase!$Q369+ProyDda!J$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O369+ProyDda!K$24*DdaAñoBase!$P369+ProyDda!K$25*DdaAñoBase!$Q369+ProyDda!K$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O369+ProyDda!L$24*DdaAñoBase!$P369+ProyDda!L$25*DdaAñoBase!$Q369+ProyDda!L$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O369+ProyDda!M$24*DdaAñoBase!$P369+ProyDda!M$25*DdaAñoBase!$Q369+ProyDda!M$26*DdaAñoBase!$R369)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O369+ProyDda!N$24*DdaAñoBase!$P369+ProyDda!N$25*DdaAñoBase!$Q369+ProyDda!N$26*DdaAñoBase!$R369)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R369","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R369","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U372:X372,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A370","v":"X3D_5 Jub. 2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O370+ProyDda!J$24*DdaAñoBase!$P370+ProyDda!J$25*DdaAñoBase!$Q370+ProyDda!J$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O370+ProyDda!K$24*DdaAñoBase!$P370+ProyDda!K$25*DdaAñoBase!$Q370+ProyDda!K$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O370+ProyDda!L$24*DdaAñoBase!$P370+ProyDda!L$25*DdaAñoBase!$Q370+ProyDda!L$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O370+ProyDda!M$24*DdaAñoBase!$P370+ProyDda!M$25*DdaAñoBase!$Q370+ProyDda!M$26*DdaAñoBase!$R370)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O370+ProyDda!N$24*DdaAñoBase!$P370+ProyDda!N$25*DdaAñoBase!$Q370+ProyDda!N$26*DdaAñoBase!$R370)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R370","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R370","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U373:X373,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A371","v":"X3D_5 Político"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O371+ProyDda!J$24*DdaAñoBase!$P371+ProyDda!J$25*DdaAñoBase!$Q371+ProyDda!J$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O371+ProyDda!K$24*DdaAñoBase!$P371+ProyDda!K$25*DdaAñoBase!$Q371+ProyDda!K$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O371+ProyDda!L$24*DdaAñoBase!$P371+ProyDda!L$25*DdaAñoBase!$Q371+ProyDda!L$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O371+ProyDda!M$24*DdaAñoBase!$P371+ProyDda!M$25*DdaAñoBase!$Q371+ProyDda!M$26*DdaAñoBase!$R371)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O371+ProyDda!N$24*DdaAñoBase!$P371+ProyDda!N$25*DdaAñoBase!$Q371+ProyDda!N$26*DdaAñoBase!$R371)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R371","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R371","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U374:X374,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A372","v":"X3D_5 x1"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O372+ProyDda!J$24*DdaAñoBase!$P372+ProyDda!J$25*DdaAñoBase!$Q372+ProyDda!J$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O372+ProyDda!K$24*DdaAñoBase!$P372+ProyDda!K$25*DdaAñoBase!$Q372+ProyDda!K$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O372+ProyDda!L$24*DdaAñoBase!$P372+ProyDda!L$25*DdaAñoBase!$Q372+ProyDda!L$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O372+ProyDda!M$24*DdaAñoBase!$P372+ProyDda!M$25*DdaAñoBase!$Q372+ProyDda!M$26*DdaAñoBase!$R372)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O372+ProyDda!N$24*DdaAñoBase!$P372+ProyDda!N$25*DdaAñoBase!$Q372+ProyDda!N$26*DdaAñoBase!$R372)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R372","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R372","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U375:X375,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A373","v":"X3D_5 x2"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O373+ProyDda!J$24*DdaAñoBase!$P373+ProyDda!J$25*DdaAñoBase!$Q373+ProyDda!J$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O373+ProyDda!K$24*DdaAñoBase!$P373+ProyDda!K$25*DdaAñoBase!$Q373+ProyDda!K$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O373+ProyDda!L$24*DdaAñoBase!$P373+ProyDda!L$25*DdaAñoBase!$Q373+ProyDda!L$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O373+ProyDda!M$24*DdaAñoBase!$P373+ProyDda!M$25*DdaAñoBase!$Q373+ProyDda!M$26*DdaAñoBase!$R373)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O373+ProyDda!N$24*DdaAñoBase!$P373+ProyDda!N$25*DdaAñoBase!$Q373+ProyDda!N$26*DdaAñoBase!$R373)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R373","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R373","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U376:X376,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A374","v":"X3D_5 Discap."},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O374+ProyDda!J$24*DdaAñoBase!$P374+ProyDda!J$25*DdaAñoBase!$Q374+ProyDda!J$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O374+ProyDda!K$24*DdaAñoBase!$P374+ProyDda!K$25*DdaAñoBase!$Q374+ProyDda!K$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O374+ProyDda!L$24*DdaAñoBase!$P374+ProyDda!L$25*DdaAñoBase!$Q374+ProyDda!L$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O374+ProyDda!M$24*DdaAñoBase!$P374+ProyDda!M$25*DdaAñoBase!$Q374+ProyDda!M$26*DdaAñoBase!$R374)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O374+ProyDda!N$24*DdaAñoBase!$P374+ProyDda!N$25*DdaAñoBase!$Q374+ProyDda!N$26*DdaAñoBase!$R374)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R374","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R374","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U377:X377,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O375+ProyDda!J$24*DdaAñoBase!$P375+ProyDda!J$25*DdaAñoBase!$Q375+ProyDda!J$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O375+ProyDda!K$24*DdaAñoBase!$P375+ProyDda!K$25*DdaAñoBase!$Q375+ProyDda!K$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O375+ProyDda!L$24*DdaAñoBase!$P375+ProyDda!L$25*DdaAñoBase!$Q375+ProyDda!L$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O375+ProyDda!M$24*DdaAñoBase!$P375+ProyDda!M$25*DdaAñoBase!$Q375+ProyDda!M$26*DdaAñoBase!$R375)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O375+ProyDda!N$24*DdaAñoBase!$P375+ProyDda!N$25*DdaAñoBase!$Q375+ProyDda!N$26*DdaAñoBase!$R375)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R375","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R375","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U378:X378,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},null,null,null,null,null,null,{"$f":"+(ProyDda!J$23*DdaAñoBase!$O376+ProyDda!J$24*DdaAñoBase!$P376+ProyDda!J$25*DdaAñoBase!$Q376+ProyDda!J$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBase!$O376+ProyDda!K$24*DdaAñoBase!$P376+ProyDda!K$25*DdaAñoBase!$Q376+ProyDda!K$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBase!$O376+ProyDda!L$24*DdaAñoBase!$P376+ProyDda!L$25*DdaAñoBase!$Q376+ProyDda!L$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBase!$O376+ProyDda!M$24*DdaAñoBase!$P376+ProyDda!M$25*DdaAñoBase!$Q376+ProyDda!M$26*DdaAñoBase!$R376)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBase!$O376+ProyDda!N$24*DdaAñoBase!$P376+ProyDda!N$25*DdaAñoBase!$Q376+ProyDda!N$26*DdaAñoBase!$R376)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!K$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!L$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!M$26*DdaAñoBase!$R376","v":0},{"$f":"+ProyDda!N$26*DdaAñoBase!$R376","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(U379:X379,PremisaCosto!$F$69:$I$69)","v":0},null,0,0,0,0]

{"sheet":"Potencia","index":11,"n_rows":379,"n_cols":24,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,5,7,10],[7,12,7,16],[7,18,7,22]]}
["Potencia facturada"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)"]
["Categorías",null,null,null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},"VP"]
[{"$f":"+DdaAñoBase!A7","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":119.7123533333334},{"$f":"+SUM(G11,G15,G16,G20,G76,G80,G136,G192,G196,G209,G265,G268,G324)","v":119.37027832795678},124.01329523656864,127.18972367510744,130.61508624541995,134.23211262289419,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":8.1384537041355592E-2},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":8.1151982796360697E-2},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":8.4308463903455824E-2},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":8.6467908194018395E-2},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":8.8796586389888826E-2},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":119.28889379091542},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":123.93214325377227},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":127.10541521120399},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":130.52861833722591},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":134.14331603650433},{"$f":"+SUMPRODUCT(T10:W10,PremisaCosto!$F$69:$I$69)","v":422.37458313712654}]
[{"$f":"+DdaAñoBase!A8","v":"ATH"},null,null,null,null,{"$f":"+DdaAñoBase!T8","v":1.147},{"$f":"+IF(Energía!F11=0,0,F11*Energía!G11/Energía!F11)","v":1.1437459187704087},{"$f":"+IF(Energía!G11=0,0,G11*Energía!H11/Energía!G11)","v":1.1882487724044644},{"$f":"+IF(Energía!H11=0,0,H11*Energía!I11/Energía!H11)","v":1.218715150996085},{"$f":"+IF(Energía!I11=0,0,I11*Energía!J11/Energía!I11)","v":1.2515710535875577},{"$f":"+IF(Energía!J11=0,0,J11*Energía!K11/Energía!J11)","v":1.2862644212186609},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.7976968447451356E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.7755744917054419E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":8.0781200552315375E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":8.2852408784352778E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":8.5086065000296817E-4},null,{"$f":"+G11-M11","v":1.1429661490859342},{"$f":"+H11-N11","v":1.1874712149552937},1.2179073389905619,1.2507425294997141,1.2854135605686579,{"$f":"+SUMPRODUCT(T11:W11,PremisaCosto!$F$69:$I$69)","v":4.0471846154080913}]
[{"$f":"+DdaAñoBase!A9","v":"ATH Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T9","v":0.49558333333333332},{"$f":"+IF(Energía!F12=0,0,F12*Energía!G12/Energía!F12)","v":0.49417734517056217},{"$f":"+IF(Energía!G12=0,0,G12*Energía!H12/Energía!G12)","v":0.51340565602218446},{"$f":"+IF(Energía!H12=0,0,H12*Energía!I12/Energía!H12)","v":0.52656923880948225},{"$f":"+IF(Energía!I12=0,0,I12*Energía!J12/Energía!I12)","v":0.54076526123839008},{"$f":"+IF(Energía!J12=0,0,J12*Energía!K12/Energía!J12)","v":0.55575519565441511},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.3691443719630429E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.3595859853365479E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.4903065946281558E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.5797971159586293E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.6763065137806225E-4},null,{"$f":"+G12-M12","v":0.49384043073336586},0.51306969742365083,0.52622020815001946,0.54040728152679418,0.5553875650030371,{"$f":"+SUMPRODUCT(T12:W12,PremisaCosto!$F$69:$I$69)","v":1.7486636811851137}]
[{"$f":"+DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T10","v":0.23899999999999999},{"$f":"+IF(Energía!F13=0,0,F13*Energía!G13/Energía!F13)","v":0.23832194820063435},{"$f":"+IF(Energía!G13=0,0,G13*Energía!H13/Energía!G13)","v":0.24759499268061624},{"$f":"+IF(Energía!H13=0,0,H13*Energía!I13/Energía!H13)","v":0.25394326162865227},{"$f":"+IF(Energía!I13=0,0,I13*Energía!J13/Energía!I13)","v":0.26078943488005762},{"$f":"+IF(Energía!J13=0,0,J13*Energía!K13/Energía!J13)","v":0.26801848009700063},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6248034401866501E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6201938130057546E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6832351292069193E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.7263928247131913E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.7729354433366107E-4},null,{"$f":"+G13-M13","v":0.23815946785661568},0.24743297329931566,0.2537749381157316,0.26061679559758633,0.26784118655266698,{"$f":"+SUMPRODUCT(T13:W13,PremisaCosto!$F$69:$I$69)","v":0.84331048219924432}]
[{"$f":"+DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T11","v":0.41241666666666665},{"$f":"+IF(Energía!F14=0,0,F14*Energía!G14/Energía!F14)","v":0.41124662539921175},{"$f":"+IF(Energía!G14=0,0,G14*Energía!H14/Energía!G14)","v":0.4272481237016631},{"$f":"+IF(Energía!H14=0,0,H14*Energía!I14/Energía!H14)","v":0.43820265055794977},{"$f":"+IF(Energía!I14=0,0,I14*Energía!J14/Energía!I14)","v":0.45001635746910917},{"$f":"+IF(Energía!J14=0,0,J14*Energía!K14/Energía!J14)","v":0.46249074546724411},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.8037490325954432E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.7957946933631375E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.9045783313964586E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.9790509377634525E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.0593645429124425E-4},null,{"$f":"+G14-M14","v":0.4109662504959522},{"$f":"+H14-N14","v":0.42696854423232677},{"$f":"+I14-O14","v":0.43791219272481013},{"$f":"+J14-P14","v":0.44971845237533281},{"$f":"+K14-Q14","v":0.46218480901295289},{"$f":"+SUMPRODUCT(T14:W14,PremisaCosto!$F$69:$I$69)","v":1.4552104520237308}]
[{"$f":"+DdaAñoBase!A12","v":"ATD"},null,null,null,null,{"$f":"+DdaAñoBase!T12","v":4.4999999999999999E-4},{"$f":"+IF(Energía!F15=0,0,F15*Energía!G15/Energía!F15)","v":4.4872333343215661E-4},{"$f":"+IF(Energía!G15=0,0,G15*Energía!H15/Energía!G15)","v":4.6618304061203897E-4},{"$f":"+IF(Energía!H15=0,0,H15*Energía!I15/Energía!H15)","v":4.7813584825478464E-4},{"$f":"+IF(Energía!I15=0,0,I15*Energía!J15/Energía!I15)","v":4.9102613261935537E-4},{"$f":"+IF(Energía!J15=0,0,J15*Energía!K15/Energía!J15)","v":5.0463730562196767E-4},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.0592533392635668E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.0505741249062312E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.1692711637787181E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.2505304231001516E-7},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.3381629686254177E-7},null,4.4841740809823023E-4,4.6587798319954832E-4,4.7781892113840679E-4,4.9070107957704533E-4,5.0430348932510517E-4,{"$f":"+SUMPRODUCT(T15:W15,PremisaCosto!$F$69:$I$69)","v":1.5878230836387447E-3}]
[{"$f":"+DdaAñoBase!A13","v":"MTH"},null,null,null,null,{"$f":"+DdaAñoBase!T13","v":30.741826666666697},{"$f":"+IF(Energía!F16=0,0,F16*Energía!G16/Energía!F16)","v":30.654610972578325},{"$f":"+IF(Energía!G16=0,0,G16*Energía!H16/Energía!G16)","v":31.847373843188766},{"$f":"+IF(Energía!H16=0,0,H16*Energía!I16/Energía!H16)","v":32.663931933707197},{"$f":"+IF(Energía!I16=0,0,I16*Energía!J16/Energía!I16)","v":33.544533906195369},{"$f":"+IF(Energía!J16=0,0,J16*Energía!K16/Energía!J16)","v":34.474383508809417},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0899341307791523E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0840049107041292E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1650929950344538E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.2206053964815911E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.2804717192570694E-2},null,30.633711631270533,31.826533794081726,32.64228100375685,33.522327852230553,34.451578791616846,{"$f":"+SUMPRODUCT(T16:W16,PremisaCosto!$F$69:$I$69)","v":108.47240447678779}]
[{"$f":"+DdaAñoBase!A14","v":"MTH Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T14","v":3.2619166666666661},{"$f":"+IF(Energía!F17=0,0,F17*Energía!G17/Energía!F17)","v":3.2526624889879456},{"$f":"+IF(Energía!G17=0,0,G17*Energía!H17/Energía!G17)","v":3.3792227330883406},{"$f":"+IF(Energía!H17=0,0,H17*Energía!I17/Energía!H17)","v":3.4658650941179689},{"$f":"+IF(Energía!I17=0,0,I17*Energía!J17/Energía!I17)","v":3.5593029461332271},{"$f":"+IF(Energía!J17=0,0,J17*Energía!K17/Energía!J17)","v":3.6579663062890142},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.2175621010887734E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.2112707957630483E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.2973107622924144E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.356213191692763E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.4197354274241617E-3},null,3.2504449268868569,3.3770114622925775,3.4635677833556766,3.5569467329415345,3.6555465708615902,{"$f":"+SUMPRODUCT(T17:W17,PremisaCosto!$F$69:$I$69)","v":11.509659067198402}]
[{"$f":"+DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T15","v":10.209910000000001},{"$f":"+IF(Energía!F18=0,0,F18*Energía!G18/Energía!F18)","v":10.180944109427358},{"$f":"+IF(Energía!G18=0,0,G18*Energía!H18/Energía!G18)","v":10.577081973722809},{"$f":"+IF(Energía!H18=0,0,H18*Energía!I18/Energía!H18)","v":10.848275507677798},{"$f":"+IF(Energía!I18=0,0,I18*Energía!J18/Energía!I18)","v":11.140739159314853},{"$f":"+IF(Energía!J18=0,0,J18*Energía!K18/Energía!J18)","v":11.449558828983969},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.9410447246845523E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":6.921352725249197E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.190660743950218E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.3750273493587712E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.5738541055551884E-3},null,{"$f":"+G18-M18","v":10.174003064702674},{"$f":"+H18-N18","v":10.570160620997559},{"$f":"+I18-O18","v":10.841084846933848},{"$f":"+J18-P18","v":11.133364131965495},{"$f":"+K18-Q18","v":11.441984974878414},{"$f":"+SUMPRODUCT(T18:W18,PremisaCosto!$F$69:$I$69)","v":36.025623955275691}]
[{"$f":"+DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T16","v":17.270000000000032},{"$f":"+IF(Energía!F19=0,0,F19*Energía!G19/Energía!F19)","v":17.221004374163023},{"$f":"+IF(Energía!G19=0,0,G19*Energía!H19/Energía!G19)","v":17.89106913637762},{"$f":"+IF(Energía!H19=0,0,H19*Energía!I19/Energía!H19)","v":18.349791331911437},{"$f":"+IF(Energía!I19=0,0,I19*Energía!J19/Energía!I19)","v":18.844491800747299},{"$f":"+IF(Energía!J19=0,0,J19*Energía!K19/Energía!J19)","v":19.366858373536445},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1740734482018201E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1707425586029049E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2162958444101904E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2474813423764382E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2811127659591351E-2},null,17.209263639681005,17.879361710791592,18.337628373467336,18.832016987323534,19.354047245876853,{"$f":"+SUMPRODUCT(T19:W19,PremisaCosto!$F$69:$I$69)","v":60.937121454313719}]
[{"$f":"+DdaAñoBase!A17","v":"MTD"},null,null,null,null,{"$f":"+DdaAñoBase!T17","v":27.254500000000004},{"$f":"+IF(Energía!F20=0,0,F20*Energía!G20/Energía!F20)","v":27.176065910767367},{"$f":"+IF(Energía!G20=0,0,G20*Energía!H20/Energía!G20)","v":28.232686239905892},{"$f":"+IF(Energía!H20=0,0,H20*Energía!I20/Energía!H20)","v":28.954998932400333},{"$f":"+IF(Energía!I20=0,0,I20*Energía!J20/Energía!I20)","v":29.733854217041912},{"$f":"+IF(Energía!J20=0,0,J20*Energía!K20/Energía!J20)","v":30.556308393780196},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.8528537807768641E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.8475215641235967E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.9193542145736146E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.9684594927181942E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0214087289480348E-2},null,27.157537372959599,28.214211024264657,28.935805390254597,29.714169622114731,30.536094306490714,{"$f":"+SUMPRODUCT(T20:W20,PremisaCosto!$F$69:$I$69)","v":96.153139332468271}]
[{"$f":"+DdaAñoBase!A18","v":"MTD_1 (0-10,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T18","v":27.254500000000004},{"$f":"+IF(Energía!F21=0,0,F21*Energía!G21/Energía!F21)","v":27.176065910767367},{"$f":"+IF(Energía!G21=0,0,G21*Energía!H21/Energía!G21)","v":28.232686239905892},{"$f":"+IF(Energía!H21=0,0,H21*Energía!I21/Energía!H21)","v":28.954998932400333},{"$f":"+IF(Energía!I21=0,0,I21*Energía!J21/Energía!I21)","v":29.733854217041912},{"$f":"+IF(Energía!J21=0,0,J21*Energía!K21/Energía!J21)","v":30.556308393780196},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.8528537807768641E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.8475215641235967E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.9193542145736146E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.9684594927181942E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.0214087289480348E-2},null,27.157537372959599,28.214211024264657,28.935805390254597,29.714169622114731,30.536094306490714,{"$f":"+SUMPRODUCT(T21:W21,PremisaCosto!$F$69:$I$69)","v":96.153139332468271}]
[{"$f":"+DdaAñoBase!A19","v":"MTD_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T19","v":26.871416666666669},{"$f":"+IF(Energía!F22=0,0,F22*Energía!G22/Energía!F22)","v":26.794093668284567},{"$f":"+IF(Energía!G22=0,0,G22*Energía!H22/Energía!G22)","v":27.835868869575233},{"$f":"+IF(Energía!H22=0,0,H22*Energía!I22/Energía!H22)","v":28.548041442481143},{"$f":"+IF(Energía!I22=0,0,I22*Energía!J22/Energía!I22)","v":29.315963691940059},{"$f":"+IF(Energía!J22=0,0,J22*Energía!K22/Energía!J22)","v":30.12687249953985},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.8268104704053927E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.8215537894942301E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.8923772175677957E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.9407931358298918E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.9929991070732692E-2},null,26.775825563580515,27.81765333168029,28.529117670305464,29.296555760581761,30.106942508469118,{"$f":"+SUMPRODUCT(T22:W22,PremisaCosto!$F$69:$I$69)","v":94.801742361287836}]
[{"$f":"+DdaAñoBase!A20","v":"MTD_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T20","v":0.37516666666666704},{"$f":"+IF(Energía!F23=0,0,F23*Energía!G23/Energía!F23)","v":0.37410230502066144},{"$f":"+IF(Energía!G23=0,0,G23*Energía!H23/Energía!G23)","v":0.38865852756211144},{"$f":"+IF(Energía!H23=0,0,H23*Energía!I23/Energía!H23)","v":0.39862362756352643},{"$f":"+IF(Energía!I23=0,0,I23*Energía!J23/Energía!I23)","v":0.40937030538006303},{"$f":"+IF(Energía!J23=0,0,J23*Energía!K23/Energía!J23)","v":0.42071799072409272},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.5505108395119615E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.5432749463570131E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.6422331072836676E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.7099792527401657E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.7830388305095645E-4},null,0.37384725393671026,0.38840420006747572,0.39835940425279809,0.40909930745478901,0.42043968684104177,{"$f":"+SUMPRODUCT(T23:W23,PremisaCosto!$F$69:$I$69)","v":1.3237739856558586}]
[{"$f":"+DdaAñoBase!A21","v":"MTD_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T21","v":0},{"$f":"+IF(Energía!F24=0,0,F24*Energía!G24/Energía!F24)","v":0},{"$f":"+IF(Energía!G24=0,0,G24*Energía!H24/Energía!G24)","v":0},{"$f":"+IF(Energía!H24=0,0,H24*Energía!I24/Energía!H24)","v":0},{"$f":"+IF(Energía!I24=0,0,I24*Energía!J24/Energía!I24)","v":0},{"$f":"+IF(Energía!J24=0,0,J24*Energía!K24/Energía!J24)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T24:W24,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A22","v":"MTD_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T22","v":7.9166666666666691E-3},{"$f":"+IF(Energía!F25=0,0,F25*Energía!G25/Energía!F25)","v":7.822243972118113E-3},{"$f":"+IF(Energía!G25=0,0,G25*Energía!H25/Energía!G25)","v":8.0752726259137216E-3},{"$f":"+IF(Energía!H25=0,0,H25*Energía!I25/Energía!H25)","v":8.1809975967457073E-3},{"$f":"+IF(Energía!I25=0,0,I25*Energía!J25/Energía!I25)","v":8.287930128666389E-3},{"$f":"+IF(Energía!J25=0,0,J25*Energía!K25/Energía!J25)","v":8.403524563062972E-3},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.3820197635192398E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.31782799827481E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.4898454991756055E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.5617209369670052E-6},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.6344173159346162E-6},null,7.8168619523545941E-3,8.0699547979154462E-3,8.1755077512465323E-3,8.2823684077294214E-3,8.3978901457470376E-3,{"$f":"+SUMPRODUCT(T25:W25,PremisaCosto!$F$69:$I$69)","v":2.70119356607747E-2}]
[{"$f":"+DdaAñoBase!A23","v":"MTD_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T23","v":0},{"$f":"+IF(Energía!F26=0,0,F26*Energía!G26/Energía!F26)","v":0},{"$f":"+IF(Energía!G26=0,0,G26*Energía!H26/Energía!G26)","v":0},{"$f":"+IF(Energía!H26=0,0,H26*Energía!I26/Energía!H26)","v":0},{"$f":"+IF(Energía!I26=0,0,I26*Energía!J26/Energía!I26)","v":0},{"$f":"+IF(Energía!J26=0,0,J26*Energía!K26/Energía!J26)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T26:W26,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A24","v":"MTD_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T24","v":0},{"$f":"+IF(Energía!F27=0,0,F27*Energía!G27/Energía!F27)","v":0},{"$f":"+IF(Energía!G27=0,0,G27*Energía!H27/Energía!G27)","v":0},{"$f":"+IF(Energía!H27=0,0,H27*Energía!I27/Energía!H27)","v":0},{"$f":"+IF(Energía!I27=0,0,I27*Energía!J27/Energía!I27)","v":0},{"$f":"+IF(Energía!J27=0,0,J27*Energía!K27/Energía!J27)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T27:W27,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A25","v":"MTD_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T25","v":0},{"$f":"+IF(Energía!F28=0,0,F28*Energía!G28/Energía!F28)","v":0},{"$f":"+IF(Energía!G28=0,0,G28*Energía!H28/Energía!G28)","v":0},{"$f":"+IF(Energía!H28=0,0,H28*Energía!I28/Energía!H28)","v":0},{"$f":"+IF(Energía!I28=0,0,I28*Energía!J28/Energía!I28)","v":0},{"$f":"+IF(Energía!J28=0,0,J28*Energía!K28/Energía!J28)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T28:W28,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A26","v":"MTD_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T26","v":0},{"$f":"+IF(Energía!F29=0,0,F29*Energía!G29/Energía!F29)","v":0},{"$f":"+IF(Energía!G29=0,0,G29*Energía!H29/Energía!G29)","v":0},{"$f":"+IF(Energía!H29=0,0,H29*Energía!I29/Energía!H29)","v":0},{"$f":"+IF(Energía!I29=0,0,I29*Energía!J29/Energía!I29)","v":0},{"$f":"+IF(Energía!J29=0,0,J29*Energía!K29/Energía!J29)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T29:W29,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T27","v":0},{"$f":"+IF(Energía!F30=0,0,F30*Energía!G30/Energía!F30)","v":0},{"$f":"+IF(Energía!G30=0,0,G30*Energía!H30/Energía!G30)","v":0},{"$f":"+IF(Energía!H30=0,0,H30*Energía!I30/Energía!H30)","v":0},{"$f":"+IF(Energía!I30=0,0,I30*Energía!J30/Energía!I30)","v":0},{"$f":"+IF(Energía!J30=0,0,J30*Energía!K30/Energía!J30)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T30:W30,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T28","v":0},{"$f":"+IF(Energía!F31=0,0,F31*Energía!G31/Energía!F31)","v":0},{"$f":"+IF(Energía!G31=0,0,G31*Energía!H31/Energía!G31)","v":0},{"$f":"+IF(Energía!H31=0,0,H31*Energía!I31/Energía!H31)","v":0},{"$f":"+IF(Energía!I31=0,0,I31*Energía!J31/Energía!I31)","v":0},{"$f":"+IF(Energía!J31=0,0,J31*Energía!K31/Energía!J31)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T31:W31,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T29","v":0},{"$f":"+IF(Energía!F32=0,0,F32*Energía!G32/Energía!F32)","v":0},{"$f":"+IF(Energía!G32=0,0,G32*Energía!H32/Energía!G32)","v":0},{"$f":"+IF(Energía!H32=0,0,H32*Energía!I32/Energía!H32)","v":0},{"$f":"+IF(Energía!I32=0,0,I32*Energía!J32/Energía!I32)","v":0},{"$f":"+IF(Energía!J32=0,0,J32*Energía!K32/Energía!J32)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T32:W32,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A30","v":"MTD_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T30","v":0},{"$f":"+IF(Energía!F33=0,0,F33*Energía!G33/Energía!F33)","v":0},{"$f":"+IF(Energía!G33=0,0,G33*Energía!H33/Energía!G33)","v":0},{"$f":"+IF(Energía!H33=0,0,H33*Energía!I33/Energía!H33)","v":0},{"$f":"+IF(Energía!I33=0,0,I33*Energía!J33/Energía!I33)","v":0},{"$f":"+IF(Energía!J33=0,0,J33*Energía!K33/Energía!J33)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T33:W33,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A31","v":"MTD_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T31","v":0},{"$f":"+IF(Energía!F34=0,0,F34*Energía!G34/Energía!F34)","v":0},{"$f":"+IF(Energía!G34=0,0,G34*Energía!H34/Energía!G34)","v":0},{"$f":"+IF(Energía!H34=0,0,H34*Energía!I34/Energía!H34)","v":0},{"$f":"+IF(Energía!I34=0,0,I34*Energía!J34/Energía!I34)","v":0},{"$f":"+IF(Energía!J34=0,0,J34*Energía!K34/Energía!J34)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T34:W34,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A32","v":"MTD_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T32","v":0},{"$f":"+IF(Energía!F35=0,0,F35*Energía!G35/Energía!F35)","v":0},{"$f":"+IF(Energía!G35=0,0,G35*Energía!H35/Energía!G35)","v":0},{"$f":"+IF(Energía!H35=0,0,H35*Energía!I35/Energía!H35)","v":0},{"$f":"+IF(Energía!I35=0,0,I35*Energía!J35/Energía!I35)","v":0},{"$f":"+IF(Energía!J35=0,0,J35*Energía!K35/Energía!J35)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T35:W35,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A33","v":"MTD_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T33","v":0},{"$f":"+IF(Energía!F36=0,0,F36*Energía!G36/Energía!F36)","v":0},{"$f":"+IF(Energía!G36=0,0,G36*Energía!H36/Energía!G36)","v":0},{"$f":"+IF(Energía!H36=0,0,H36*Energía!I36/Energía!H36)","v":0},{"$f":"+IF(Energía!I36=0,0,I36*Energía!J36/Energía!I36)","v":0},{"$f":"+IF(Energía!J36=0,0,J36*Energía!K36/Energía!J36)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T36:W36,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A34","v":"MTD_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T34","v":0},{"$f":"+IF(Energía!F37=0,0,F37*Energía!G37/Energía!F37)","v":0},{"$f":"+IF(Energía!G37=0,0,G37*Energía!H37/Energía!G37)","v":0},{"$f":"+IF(Energía!H37=0,0,H37*Energía!I37/Energía!H37)","v":0},{"$f":"+IF(Energía!I37=0,0,I37*Energía!J37/Energía!I37)","v":0},{"$f":"+IF(Energía!J37=0,0,J37*Energía!K37/Energía!J37)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T37:W37,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A35","v":"MTD_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T35","v":0},{"$f":"+IF(Energía!F38=0,0,F38*Energía!G38/Energía!F38)","v":0},{"$f":"+IF(Energía!G38=0,0,G38*Energía!H38/Energía!G38)","v":0},{"$f":"+IF(Energía!H38=0,0,H38*Energía!I38/Energía!H38)","v":0},{"$f":"+IF(Energía!I38=0,0,I38*Energía!J38/Energía!I38)","v":0},{"$f":"+IF(Energía!J38=0,0,J38*Energía!K38/Energía!J38)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T38:W38,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A36","v":"MTD_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T36","v":0},{"$f":"+IF(Energía!F39=0,0,F39*Energía!G39/Energía!F39)","v":0},{"$f":"+IF(Energía!G39=0,0,G39*Energía!H39/Energía!G39)","v":0},{"$f":"+IF(Energía!H39=0,0,H39*Energía!I39/Energía!H39)","v":0},{"$f":"+IF(Energía!I39=0,0,I39*Energía!J39/Energía!I39)","v":0},{"$f":"+IF(Energía!J39=0,0,J39*Energía!K39/Energía!J39)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T39:W39,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A37","v":"MTD_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T37","v":0},{"$f":"+IF(Energía!F40=0,0,F40*Energía!G40/Energía!F40)","v":0},{"$f":"+IF(Energía!G40=0,0,G40*Energía!H40/Energía!G40)","v":0},{"$f":"+IF(Energía!H40=0,0,H40*Energía!I40/Energía!H40)","v":0},{"$f":"+IF(Energía!I40=0,0,I40*Energía!J40/Energía!I40)","v":0},{"$f":"+IF(Energía!J40=0,0,J40*Energía!K40/Energía!J40)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T40:W40,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T38","v":0},{"$f":"+IF(Energía!F41=0,0,F41*Energía!G41/Energía!F41)","v":0},{"$f":"+IF(Energía!G41=0,0,G41*Energía!H41/Energía!G41)","v":0},{"$f":"+IF(Energía!H41=0,0,H41*Energía!I41/Energía!H41)","v":0},{"$f":"+IF(Energía!I41=0,0,I41*Energía!J41/Energía!I41)","v":0},{"$f":"+IF(Energía!J41=0,0,J41*Energía!K41/Energía!J41)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T41:W41,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T39","v":0},{"$f":"+IF(Energía!F42=0,0,F42*Energía!G42/Energía!F42)","v":0},{"$f":"+IF(Energía!G42=0,0,G42*Energía!H42/Energía!G42)","v":0},{"$f":"+IF(Energía!H42=0,0,H42*Energía!I42/Energía!H42)","v":0},{"$f":"+IF(Energía!I42=0,0,I42*Energía!J42/Energía!I42)","v":0},{"$f":"+IF(Energía!J42=0,0,J42*Energía!K42/Energía!J42)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T42:W42,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T40","v":0},{"$f":"+IF(Energía!F43=0,0,F43*Energía!G43/Energía!F43)","v":0},{"$f":"+IF(Energía!G43=0,0,G43*Energía!H43/Energía!G43)","v":0},{"$f":"+IF(Energía!H43=0,0,H43*Energía!I43/Energía!H43)","v":0},{"$f":"+IF(Energía!I43=0,0,I43*Energía!J43/Energía!I43)","v":0},{"$f":"+IF(Energía!J43=0,0,J43*Energía!K43/Energía!J43)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T43:W43,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A41","v":"MTD_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T41","v":0},{"$f":"+IF(Energía!F44=0,0,F44*Energía!G44/Energía!F44)","v":0},{"$f":"+IF(Energía!G44=0,0,G44*Energía!H44/Energía!G44)","v":0},{"$f":"+IF(Energía!H44=0,0,H44*Energía!I44/Energía!H44)","v":0},{"$f":"+IF(Energía!I44=0,0,I44*Energía!J44/Energía!I44)","v":0},{"$f":"+IF(Energía!J44=0,0,J44*Energía!K44/Energía!J44)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T44:W44,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A42","v":"MTD_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T42","v":0},{"$f":"+IF(Energía!F45=0,0,F45*Energía!G45/Energía!F45)","v":0},{"$f":"+IF(Energía!G45=0,0,G45*Energía!H45/Energía!G45)","v":0},{"$f":"+IF(Energía!H45=0,0,H45*Energía!I45/Energía!H45)","v":0},{"$f":"+IF(Energía!I45=0,0,I45*Energía!J45/Energía!I45)","v":0},{"$f":"+IF(Energía!J45=0,0,J45*Energía!K45/Energía!J45)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T45:W45,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A43","v":"MTD_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T43","v":0},{"$f":"+IF(Energía!F46=0,0,F46*Energía!G46/Energía!F46)","v":0},{"$f":"+IF(Energía!G46=0,0,G46*Energía!H46/Energía!G46)","v":0},{"$f":"+IF(Energía!H46=0,0,H46*Energía!I46/Energía!H46)","v":0},{"$f":"+IF(Energía!I46=0,0,I46*Energía!J46/Energía!I46)","v":0},{"$f":"+IF(Energía!J46=0,0,J46*Energía!K46/Energía!J46)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T46:W46,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A44","v":"MTD_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T44","v":0},{"$f":"+IF(Energía!F47=0,0,F47*Energía!G47/Energía!F47)","v":0},{"$f":"+IF(Energía!G47=0,0,G47*Energía!H47/Energía!G47)","v":0},{"$f":"+IF(Energía!H47=0,0,H47*Energía!I47/Energía!H47)","v":0},{"$f":"+IF(Energía!I47=0,0,I47*Energía!J47/Energía!I47)","v":0},{"$f":"+IF(Energía!J47=0,0,J47*Energía!K47/Energía!J47)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T47:W47,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A45","v":"MTD_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T45","v":0},{"$f":"+IF(Energía!F48=0,0,F48*Energía!G48/Energía!F48)","v":0},{"$f":"+IF(Energía!G48=0,0,G48*Energía!H48/Energía!G48)","v":0},{"$f":"+IF(Energía!H48=0,0,H48*Energía!I48/Energía!H48)","v":0},{"$f":"+IF(Energía!I48=0,0,I48*Energía!J48/Energía!I48)","v":0},{"$f":"+IF(Energía!J48=0,0,J48*Energía!K48/Energía!J48)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T48:W48,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A46","v":"MTD_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T46","v":0},{"$f":"+IF(Energía!F49=0,0,F49*Energía!G49/Energía!F49)","v":0},{"$f":"+IF(Energía!G49=0,0,G49*Energía!H49/Energía!G49)","v":0},{"$f":"+IF(Energía!H49=0,0,H49*Energía!I49/Energía!H49)","v":0},{"$f":"+IF(Energía!I49=0,0,I49*Energía!J49/Energía!I49)","v":0},{"$f":"+IF(Energía!J49=0,0,J49*Energía!K49/Energía!J49)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T49:W49,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A47","v":"MTD_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T47","v":0},{"$f":"+IF(Energía!F50=0,0,F50*Energía!G50/Energía!F50)","v":0},{"$f":"+IF(Energía!G50=0,0,G50*Energía!H50/Energía!G50)","v":0},{"$f":"+IF(Energía!H50=0,0,H50*Energía!I50/Energía!H50)","v":0},{"$f":"+IF(Energía!I50=0,0,I50*Energía!J50/Energía!I50)","v":0},{"$f":"+IF(Energía!J50=0,0,J50*Energía!K50/Energía!J50)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T50:W50,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A48","v":"MTD_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T48","v":0},{"$f":"+IF(Energía!F51=0,0,F51*Energía!G51/Energía!F51)","v":0},{"$f":"+IF(Energía!G51=0,0,G51*Energía!H51/Energía!G51)","v":0},{"$f":"+IF(Energía!H51=0,0,H51*Energía!I51/Energía!H51)","v":0},{"$f":"+IF(Energía!I51=0,0,I51*Energía!J51/Energía!I51)","v":0},{"$f":"+IF(Energía!J51=0,0,J51*Energía!K51/Energía!J51)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T51:W51,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T49","v":0},{"$f":"+IF(Energía!F52=0,0,F52*Energía!G52/Energía!F52)","v":0},{"$f":"+IF(Energía!G52=0,0,G52*Energía!H52/Energía!G52)","v":0},{"$f":"+IF(Energía!H52=0,0,H52*Energía!I52/Energía!H52)","v":0},{"$f":"+IF(Energía!I52=0,0,I52*Energía!J52/Energía!I52)","v":0},{"$f":"+IF(Energía!J52=0,0,J52*Energía!K52/Energía!J52)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T52:W52,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T50","v":0},{"$f":"+IF(Energía!F53=0,0,F53*Energía!G53/Energía!F53)","v":0},{"$f":"+IF(Energía!G53=0,0,G53*Energía!H53/Energía!G53)","v":0},{"$f":"+IF(Energía!H53=0,0,H53*Energía!I53/Energía!H53)","v":0},{"$f":"+IF(Energía!I53=0,0,I53*Energía!J53/Energía!I53)","v":0},{"$f":"+IF(Energía!J53=0,0,J53*Energía!K53/Energía!J53)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T53:W53,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A51","v":"MTD_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T51","v":0},{"$f":"+IF(Energía!F54=0,0,F54*Energía!G54/Energía!F54)","v":0},{"$f":"+IF(Energía!G54=0,0,G54*Energía!H54/Energía!G54)","v":0},{"$f":"+IF(Energía!H54=0,0,H54*Energía!I54/Energía!H54)","v":0},{"$f":"+IF(Energía!I54=0,0,I54*Energía!J54/Energía!I54)","v":0},{"$f":"+IF(Energía!J54=0,0,J54*Energía!K54/Energía!J54)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T54:W54,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A52","v":"MTD_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T52","v":0},{"$f":"+IF(Energía!F55=0,0,F55*Energía!G55/Energía!F55)","v":0},{"$f":"+IF(Energía!G55=0,0,G55*Energía!H55/Energía!G55)","v":0},{"$f":"+IF(Energía!H55=0,0,H55*Energía!I55/Energía!H55)","v":0},{"$f":"+IF(Energía!I55=0,0,I55*Energía!J55/Energía!I55)","v":0},{"$f":"+IF(Energía!J55=0,0,J55*Energía!K55/Energía!J55)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T55:W55,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A53","v":"MTD_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T53","v":0},{"$f":"+IF(Energía!F56=0,0,F56*Energía!G56/Energía!F56)","v":0},{"$f":"+IF(Energía!G56=0,0,G56*Energía!H56/Energía!G56)","v":0},{"$f":"+IF(Energía!H56=0,0,H56*Energía!I56/Energía!H56)","v":0},{"$f":"+IF(Energía!I56=0,0,I56*Energía!J56/Energía!I56)","v":0},{"$f":"+IF(Energía!J56=0,0,J56*Energía!K56/Energía!J56)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T56:W56,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A54","v":"MTD_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T54","v":0},{"$f":"+IF(Energía!F57=0,0,F57*Energía!G57/Energía!F57)","v":0},{"$f":"+IF(Energía!G57=0,0,G57*Energía!H57/Energía!G57)","v":0},{"$f":"+IF(Energía!H57=0,0,H57*Energía!I57/Energía!H57)","v":0},{"$f":"+IF(Energía!I57=0,0,I57*Energía!J57/Energía!I57)","v":0},{"$f":"+IF(Energía!J57=0,0,J57*Energía!K57/Energía!J57)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T57:W57,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A55","v":"MTD_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T55","v":0},{"$f":"+IF(Energía!F58=0,0,F58*Energía!G58/Energía!F58)","v":0},{"$f":"+IF(Energía!G58=0,0,G58*Energía!H58/Energía!G58)","v":0},{"$f":"+IF(Energía!H58=0,0,H58*Energía!I58/Energía!H58)","v":0},{"$f":"+IF(Energía!I58=0,0,I58*Energía!J58/Energía!I58)","v":0},{"$f":"+IF(Energía!J58=0,0,J58*Energía!K58/Energía!J58)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T58:W58,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A56","v":"MTD_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T56","v":0},{"$f":"+IF(Energía!F59=0,0,F59*Energía!G59/Energía!F59)","v":0},{"$f":"+IF(Energía!G59=0,0,G59*Energía!H59/Energía!G59)","v":0},{"$f":"+IF(Energía!H59=0,0,H59*Energía!I59/Energía!H59)","v":0},{"$f":"+IF(Energía!I59=0,0,I59*Energía!J59/Energía!I59)","v":0},{"$f":"+IF(Energía!J59=0,0,J59*Energía!K59/Energía!J59)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T59:W59,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A57","v":"MTD_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T57","v":0},{"$f":"+IF(Energía!F60=0,0,F60*Energía!G60/Energía!F60)","v":0},{"$f":"+IF(Energía!G60=0,0,G60*Energía!H60/Energía!G60)","v":0},{"$f":"+IF(Energía!H60=0,0,H60*Energía!I60/Energía!H60)","v":0},{"$f":"+IF(Energía!I60=0,0,I60*Energía!J60/Energía!I60)","v":0},{"$f":"+IF(Energía!J60=0,0,J60*Energía!K60/Energía!J60)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T60:W60,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A58","v":"MTD_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T58","v":0},{"$f":"+IF(Energía!F61=0,0,F61*Energía!G61/Energía!F61)","v":0},{"$f":"+IF(Energía!G61=0,0,G61*Energía!H61/Energía!G61)","v":0},{"$f":"+IF(Energía!H61=0,0,H61*Energía!I61/Energía!H61)","v":0},{"$f":"+IF(Energía!I61=0,0,I61*Energía!J61/Energía!I61)","v":0},{"$f":"+IF(Energía!J61=0,0,J61*Energía!K61/Energía!J61)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T61:W61,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A59","v":"MTD_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T59","v":0},{"$f":"+IF(Energía!F62=0,0,F62*Energía!G62/Energía!F62)","v":0},{"$f":"+IF(Energía!G62=0,0,G62*Energía!H62/Energía!G62)","v":0},{"$f":"+IF(Energía!H62=0,0,H62*Energía!I62/Energía!H62)","v":0},{"$f":"+IF(Energía!I62=0,0,I62*Energía!J62/Energía!I62)","v":0},{"$f":"+IF(Energía!J62=0,0,J62*Energía!K62/Energía!J62)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T62:W62,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T60","v":0},{"$f":"+IF(Energía!F63=0,0,F63*Energía!G63/Energía!F63)","v":0},{"$f":"+IF(Energía!G63=0,0,G63*Energía!H63/Energía!G63)","v":0},{"$f":"+IF(Energía!H63=0,0,H63*Energía!I63/Energía!H63)","v":0},{"$f":"+IF(Energía!I63=0,0,I63*Energía!J63/Energía!I63)","v":0},{"$f":"+IF(Energía!J63=0,0,J63*Energía!K63/Energía!J63)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T63:W63,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T61","v":0},{"$f":"+IF(Energía!F64=0,0,F64*Energía!G64/Energía!F64)","v":0},{"$f":"+IF(Energía!G64=0,0,G64*Energía!H64/Energía!G64)","v":0},{"$f":"+IF(Energía!H64=0,0,H64*Energía!I64/Energía!H64)","v":0},{"$f":"+IF(Energía!I64=0,0,I64*Energía!J64/Energía!I64)","v":0},{"$f":"+IF(Energía!J64=0,0,J64*Energía!K64/Energía!J64)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T64:W64,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A62","v":"MTD_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T62","v":0},{"$f":"+IF(Energía!F65=0,0,F65*Energía!G65/Energía!F65)","v":0},{"$f":"+IF(Energía!G65=0,0,G65*Energía!H65/Energía!G65)","v":0},{"$f":"+IF(Energía!H65=0,0,H65*Energía!I65/Energía!H65)","v":0},{"$f":"+IF(Energía!I65=0,0,I65*Energía!J65/Energía!I65)","v":0},{"$f":"+IF(Energía!J65=0,0,J65*Energía!K65/Energía!J65)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T65:W65,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A63","v":"MTD_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T63","v":0},{"$f":"+IF(Energía!F66=0,0,F66*Energía!G66/Energía!F66)","v":0},{"$f":"+IF(Energía!G66=0,0,G66*Energía!H66/Energía!G66)","v":0},{"$f":"+IF(Energía!H66=0,0,H66*Energía!I66/Energía!H66)","v":0},{"$f":"+IF(Energía!I66=0,0,I66*Energía!J66/Energía!I66)","v":0},{"$f":"+IF(Energía!J66=0,0,J66*Energía!K66/Energía!J66)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T66:W66,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A64","v":"MTD_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T64","v":0},{"$f":"+IF(Energía!F67=0,0,F67*Energía!G67/Energía!F67)","v":0},{"$f":"+IF(Energía!G67=0,0,G67*Energía!H67/Energía!G67)","v":0},{"$f":"+IF(Energía!H67=0,0,H67*Energía!I67/Energía!H67)","v":0},{"$f":"+IF(Energía!I67=0,0,I67*Energía!J67/Energía!I67)","v":0},{"$f":"+IF(Energía!J67=0,0,J67*Energía!K67/Energía!J67)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T67:W67,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A65","v":"MTD_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T65","v":0},{"$f":"+IF(Energía!F68=0,0,F68*Energía!G68/Energía!F68)","v":0},{"$f":"+IF(Energía!G68=0,0,G68*Energía!H68/Energía!G68)","v":0},{"$f":"+IF(Energía!H68=0,0,H68*Energía!I68/Energía!H68)","v":0},{"$f":"+IF(Energía!I68=0,0,I68*Energía!J68/Energía!I68)","v":0},{"$f":"+IF(Energía!J68=0,0,J68*Energía!K68/Energía!J68)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T68:W68,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A66","v":"MTD_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T66","v":0},{"$f":"+IF(Energía!F69=0,0,F69*Energía!G69/Energía!F69)","v":0},{"$f":"+IF(Energía!G69=0,0,G69*Energía!H69/Energía!G69)","v":0},{"$f":"+IF(Energía!H69=0,0,H69*Energía!I69/Energía!H69)","v":0},{"$f":"+IF(Energía!I69=0,0,I69*Energía!J69/Energía!I69)","v":0},{"$f":"+IF(Energía!J69=0,0,J69*Energía!K69/Energía!J69)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T69:W69,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A67","v":"MTD_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T67","v":0},{"$f":"+IF(Energía!F70=0,0,F70*Energía!G70/Energía!F70)","v":0},{"$f":"+IF(Energía!G70=0,0,G70*Energía!H70/Energía!G70)","v":0},{"$f":"+IF(Energía!H70=0,0,H70*Energía!I70/Energía!H70)","v":0},{"$f":"+IF(Energía!I70=0,0,I70*Energía!J70/Energía!I70)","v":0},{"$f":"+IF(Energía!J70=0,0,J70*Energía!K70/Energía!J70)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T70:W70,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A68","v":"MTD_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T68","v":0},{"$f":"+IF(Energía!F71=0,0,F71*Energía!G71/Energía!F71)","v":0},{"$f":"+IF(Energía!G71=0,0,G71*Energía!H71/Energía!G71)","v":0},{"$f":"+IF(Energía!H71=0,0,H71*Energía!I71/Energía!H71)","v":0},{"$f":"+IF(Energía!I71=0,0,I71*Energía!J71/Energía!I71)","v":0},{"$f":"+IF(Energía!J71=0,0,J71*Energía!K71/Energía!J71)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T71:W71,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A69","v":"MTD_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T69","v":0},{"$f":"+IF(Energía!F72=0,0,F72*Energía!G72/Energía!F72)","v":0},{"$f":"+IF(Energía!G72=0,0,G72*Energía!H72/Energía!G72)","v":0},{"$f":"+IF(Energía!H72=0,0,H72*Energía!I72/Energía!H72)","v":0},{"$f":"+IF(Energía!I72=0,0,I72*Energía!J72/Energía!I72)","v":0},{"$f":"+IF(Energía!J72=0,0,J72*Energía!K72/Energía!J72)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T72:W72,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A70","v":"MTD_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T70","v":0},{"$f":"+IF(Energía!F73=0,0,F73*Energía!G73/Energía!F73)","v":0},{"$f":"+IF(Energía!G73=0,0,G73*Energía!H73/Energía!G73)","v":0},{"$f":"+IF(Energía!H73=0,0,H73*Energía!I73/Energía!H73)","v":0},{"$f":"+IF(Energía!I73=0,0,I73*Energía!J73/Energía!I73)","v":0},{"$f":"+IF(Energía!J73=0,0,J73*Energía!K73/Energía!J73)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T73:W73,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T71","v":0},{"$f":"+IF(Energía!F74=0,0,F74*Energía!G74/Energía!F74)","v":0},{"$f":"+IF(Energía!G74=0,0,G74*Energía!H74/Energía!G74)","v":0},{"$f":"+IF(Energía!H74=0,0,H74*Energía!I74/Energía!H74)","v":0},{"$f":"+IF(Energía!I74=0,0,I74*Energía!J74/Energía!I74)","v":0},{"$f":"+IF(Energía!J74=0,0,J74*Energía!K74/Energía!J74)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T74:W74,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T72","v":0},{"$f":"+IF(Energía!F75=0,0,F75*Energía!G75/Energía!F75)","v":0},{"$f":"+IF(Energía!G75=0,0,G75*Energía!H75/Energía!G75)","v":0},{"$f":"+IF(Energía!H75=0,0,H75*Energía!I75/Energía!H75)","v":0},{"$f":"+IF(Energía!I75=0,0,I75*Energía!J75/Energía!I75)","v":0},{"$f":"+IF(Energía!J75=0,0,J75*Energía!K75/Energía!J75)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T75:W75,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A73","v":"BTH"},null,null,null,null,{"$f":"+DdaAñoBase!T73","v":0.71141333333333323},{"$f":"+IF(Energía!F76=0,0,F76*Energía!G76/Energía!F76)","v":0.70939502751425632},{"$f":"+IF(Energía!G76=0,0,G76*Energía!H76/Energía!G76)","v":0.73699740192284302},{"$f":"+IF(Energía!H76=0,0,H76*Energía!I76/Energía!H76)","v":0.75589381687354917},{"$f":"+IF(Energía!I76=0,0,I76*Energía!J76/Energía!I76)","v":0.77627230613446874},{"$f":"+IF(Energía!J76=0,0,J76*Energía!K76/Energía!J76)","v":0.797790461593058},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.8364302568813881E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.8227091261776855E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.0103594730245126E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.1388237408868625E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":5.2773636549326749E-4},null,0.70891138448856816,0.73651513101022525,0.75539278092624673,0.77575842376038007,0.79726272522756469,{"$f":"+SUMPRODUCT(T76:W76,PremisaCosto!$F$69:$I$69)","v":2.5102189170556697}]
[{"$f":"+DdaAñoBase!A74","v":"BTH Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T74","v":0.1325833333333333},{"$f":"+IF(Energía!F77=0,0,F77*Energía!G77/Energía!F77)","v":0.13220718953528912},{"$f":"+IF(Energía!G77=0,0,G77*Energía!H77/Energía!G77)","v":0.13735133659513962},{"$f":"+IF(Energía!H77=0,0,H77*Energía!I77/Energía!H77)","v":0.14087298788395597},{"$f":"+IF(Energía!I77=0,0,I77*Energía!J77/Energía!I77)","v":0.14467084759211007},{"$f":"+IF(Energía!J77=0,0,J77*Energía!K77/Energía!J77)","v":0.14868110245269456},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.013466782904322E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":8.9878952457885452E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.3376118917998897E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.5770257465784057E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.8352171908945178E-5},null,0.13211705486746009,0.13726145764268174,0.14077961176503798,0.14457507733464428,0.1485827502807856,{"$f":"+SUMPRODUCT(T77:W77,PremisaCosto!$F$69:$I$69)","v":0.46781972704985975}]
[{"$f":"+DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T75","v":0.36158000000000001},{"$f":"+IF(Energía!F78=0,0,F78*Energía!G78/Energía!F78)","v":0.36055418422755386},{"$f":"+IF(Energía!G78=0,0,G78*Energía!H78/Energía!G78)","v":0.37458325294333572},{"$f":"+IF(Energía!H78=0,0,H78*Energía!I78/Energía!H78)","v":0.38418746669325571},{"$f":"+IF(Energía!I78=0,0,I78*Energía!J78/Energía!I78)","v":0.39454495340557011},{"$f":"+IF(Energía!J78=0,0,J78*Energía!K78/Energía!J78)","v":0.40548168214842478},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.4581440498020455E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.4511702046302119E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.5465445942202423E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.6118373119656733E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.6822510359901752E-4},null,{"$f":"+G78-M78","v":0.36030836982257364},{"$f":"+H78-N78","v":0.37433813592287268},{"$f":"+I78-O78","v":0.38393281223383369},{"$f":"+J78-P78","v":0.39428376967437356},{"$f":"+K78-Q78","v":0.40521345704482575},{"$f":"+SUMPRODUCT(T78:W78,PremisaCosto!$F$69:$I$69)","v":1.2758334901824386}]
[{"$f":"+DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T76","v":0.21725},{"$f":"+IF(Energía!F79=0,0,F79*Energía!G79/Energía!F79)","v":0.21663365375141341},{"$f":"+IF(Energía!G79=0,0,G79*Energía!H79/Energía!G79)","v":0.22506281238436768},{"$f":"+IF(Energía!H79=0,0,H79*Energía!I79/Energía!H79)","v":0.23083336229633766},{"$f":"+IF(Energía!I79=0,0,I79*Energía!J79/Energía!I79)","v":0.23705650513678878},{"$f":"+IF(Energía!J79=0,0,J79*Energía!K79/Energía!J79)","v":0.24362767699193888},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4769395287889109E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.4727493969686196E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.530053689624281E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5692838542633505E-4},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6115908998530487E-4},null,{"$f":"+G79-M79","v":0.21648595979853452},{"$f":"+H79-N79","v":0.22491553744467083},{"$f":"+I79-O79","v":0.23068035692737524},{"$f":"+J79-P79","v":0.23689957675136245},{"$f":"+K79-Q79","v":0.24346651790195359},{"$f":"+SUMPRODUCT(T79:W79,PremisaCosto!$F$69:$I$69)","v":0.76656569982337175}]
[{"$f":"+DdaAñoBase!A77","v":"BTD"},null,null,null,null,{"$f":"+DdaAñoBase!T77","v":59.857163333333375},{"$f":"+IF(Energía!F80=0,0,F80*Energía!G80/Energía!F80)","v":59.686011774992991},{"$f":"+IF(Energía!G80=0,0,G80*Energía!H80/Energía!G80)","v":62.007522796106059},{"$f":"+IF(Energía!H80=0,0,H80*Energía!I80/Energía!H80)","v":63.595705705282022},{"$f":"+IF(Energía!I80=0,0,I80*Energía!J80/Energía!I80)","v":65.308363736328005},{"$f":"+IF(Energía!J80=0,0,J80*Energía!K80/Energía!J80)","v":67.116861200187259},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.0692939290298859E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.0576584628882639E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.2154826927433157E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.323452778704602E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.4398851076044688E-2},null,59.645318835702689,61.966946211477179,63.553550878354592,65.265129208540955,67.07246234911122,{"$f":"+SUMPRODUCT(T80:W80,PremisaCosto!$F$69:$I$69)","v":211.1900479723231}]
[{"$f":"+DdaAñoBase!A78","v":"BTD_1 (0-10,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T78","v":22.837580000000038},{"$f":"+IF(Energía!F81=0,0,F81*Energía!G81/Energía!F81)","v":22.770998769759998},{"$f":"+IF(Energía!G81=0,0,G81*Energía!H81/Energía!G81)","v":23.655868815290717},{"$f":"+IF(Energía!H81=0,0,H81*Energía!I81/Energía!H81)","v":24.260164562297565},{"$f":"+IF(Energía!I81=0,0,I81*Energía!J81/Energía!I81)","v":24.911739594869726},{"$f":"+IF(Energía!J81=0,0,J81*Energía!K81/Energía!J81)","v":25.599833672856459},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5525765083488659E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5480500894389966E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6082065703635334E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6492886544064993E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.693584945388214E-2},null,22.75547300467651,23.640388314396326,24.244082496593929,24.895246708325661,25.582897823402575,{"$f":"+SUMPRODUCT(T81:W81,PremisaCosto!$F$69:$I$69)","v":80.561315935678564}]
[{"$f":"+DdaAñoBase!A79","v":"BTD_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T79","v":22.708246666666703},{"$f":"+IF(Energía!F82=0,0,F82*Energía!G82/Energía!F82)","v":22.642032986451667},{"$f":"+IF(Energía!G82=0,0,G82*Energía!H82/Energía!G82)","v":23.521885407450931},{"$f":"+IF(Energía!H82=0,0,H82*Energía!I82/Energía!H82)","v":24.122746638025653},{"$f":"+IF(Energía!I82=0,0,I82*Energía!J82/Energía!I82)","v":24.770617820656103},{"$f":"+IF(Energía!J82=0,0,J82*Energía!K82/Energía!J82)","v":25.454800883131341},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.543783987640464E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5392825560337355E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.5990979217448718E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6399465156575324E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.6839910062991955E-2},null,22.626595146575262,23.506492581890594,24.106755658808204,24.754218355499528,25.43796097306835,{"$f":"+SUMPRODUCT(T82:W82,PremisaCosto!$F$69:$I$69)","v":80.104971165946651}]
[{"$f":"+DdaAñoBase!A80","v":"BTD_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T80","v":0.12933333333333336},{"$f":"+IF(Energía!F83=0,0,F83*Energía!G83/Energía!F83)","v":0.12896640990494582},{"$f":"+IF(Energía!G83=0,0,G83*Energía!H83/Energía!G83)","v":0.13398445907960829},{"$f":"+IF(Energía!H83=0,0,H83*Energía!I83/Energía!H83)","v":0.13741978453544923},{"$f":"+IF(Energía!I83=0,0,I83*Energía!J83/Energía!I83)","v":0.14112454774541475},{"$f":"+IF(Energía!J83=0,0,J83*Energía!K83/Energía!J83)","v":0.14503649968986929},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":8.7925207084019565E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":8.7675760034342106E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.1087200855269866E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.3422652160211753E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":9.5941276431604612E-5},null,0.12887848469786178,0.13389678331957394,0.13732869733459396,0.14103112509325452,0.14494055841343767,{"$f":"+SUMPRODUCT(T83:W83,PremisaCosto!$F$69:$I$69)","v":0.45635211589024666}]
[{"$f":"+DdaAñoBase!A81","v":"BTD_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T81","v":0},{"$f":"+IF(Energía!F84=0,0,F84*Energía!G84/Energía!F84)","v":0},{"$f":"+IF(Energía!G84=0,0,G84*Energía!H84/Energía!G84)","v":0},{"$f":"+IF(Energía!H84=0,0,H84*Energía!I84/Energía!H84)","v":0},{"$f":"+IF(Energía!I84=0,0,I84*Energía!J84/Energía!I84)","v":0},{"$f":"+IF(Energía!J84=0,0,J84*Energía!K84/Energía!J84)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T84:W84,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A82","v":"BTD_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T82","v":0},{"$f":"+IF(Energía!F85=0,0,F85*Energía!G85/Energía!F85)","v":0},{"$f":"+IF(Energía!G85=0,0,G85*Energía!H85/Energía!G85)","v":0},{"$f":"+IF(Energía!H85=0,0,H85*Energía!I85/Energía!H85)","v":0},{"$f":"+IF(Energía!I85=0,0,I85*Energía!J85/Energía!I85)","v":0},{"$f":"+IF(Energía!J85=0,0,J85*Energía!K85/Energía!J85)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T85:W85,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A83","v":"BTD_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T83","v":0},{"$f":"+IF(Energía!F86=0,0,F86*Energía!G86/Energía!F86)","v":0},{"$f":"+IF(Energía!G86=0,0,G86*Energía!H86/Energía!G86)","v":0},{"$f":"+IF(Energía!H86=0,0,H86*Energía!I86/Energía!H86)","v":0},{"$f":"+IF(Energía!I86=0,0,I86*Energía!J86/Energía!I86)","v":0},{"$f":"+IF(Energía!J86=0,0,J86*Energía!K86/Energía!J86)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T86:W86,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A84","v":"BTD_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T84","v":0},{"$f":"+IF(Energía!F87=0,0,F87*Energía!G87/Energía!F87)","v":0},{"$f":"+IF(Energía!G87=0,0,G87*Energía!H87/Energía!G87)","v":0},{"$f":"+IF(Energía!H87=0,0,H87*Energía!I87/Energía!H87)","v":0},{"$f":"+IF(Energía!I87=0,0,I87*Energía!J87/Energía!I87)","v":0},{"$f":"+IF(Energía!J87=0,0,J87*Energía!K87/Energía!J87)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T87:W87,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A85","v":"BTD_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T85","v":0},{"$f":"+IF(Energía!F88=0,0,F88*Energía!G88/Energía!F88)","v":0},{"$f":"+IF(Energía!G88=0,0,G88*Energía!H88/Energía!G88)","v":0},{"$f":"+IF(Energía!H88=0,0,H88*Energía!I88/Energía!H88)","v":0},{"$f":"+IF(Energía!I88=0,0,I88*Energía!J88/Energía!I88)","v":0},{"$f":"+IF(Energía!J88=0,0,J88*Energía!K88/Energía!J88)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T88:W88,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A86","v":"BTD_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T86","v":0},{"$f":"+IF(Energía!F89=0,0,F89*Energía!G89/Energía!F89)","v":0},{"$f":"+IF(Energía!G89=0,0,G89*Energía!H89/Energía!G89)","v":0},{"$f":"+IF(Energía!H89=0,0,H89*Energía!I89/Energía!H89)","v":0},{"$f":"+IF(Energía!I89=0,0,I89*Energía!J89/Energía!I89)","v":0},{"$f":"+IF(Energía!J89=0,0,J89*Energía!K89/Energía!J89)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T89:W89,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T87","v":0},{"$f":"+IF(Energía!F90=0,0,F90*Energía!G90/Energía!F90)","v":0},{"$f":"+IF(Energía!G90=0,0,G90*Energía!H90/Energía!G90)","v":0},{"$f":"+IF(Energía!H90=0,0,H90*Energía!I90/Energía!H90)","v":0},{"$f":"+IF(Energía!I90=0,0,I90*Energía!J90/Energía!I90)","v":0},{"$f":"+IF(Energía!J90=0,0,J90*Energía!K90/Energía!J90)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T90:W90,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T88","v":0},{"$f":"+IF(Energía!F91=0,0,F91*Energía!G91/Energía!F91)","v":0},{"$f":"+IF(Energía!G91=0,0,G91*Energía!H91/Energía!G91)","v":0},{"$f":"+IF(Energía!H91=0,0,H91*Energía!I91/Energía!H91)","v":0},{"$f":"+IF(Energía!I91=0,0,I91*Energía!J91/Energía!I91)","v":0},{"$f":"+IF(Energía!J91=0,0,J91*Energía!K91/Energía!J91)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T91:W91,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T89","v":14.884250000000002},{"$f":"+IF(Energía!F92=0,0,F92*Energía!G92/Energía!F92)","v":14.841974630484101},{"$f":"+IF(Energía!G92=0,0,G92*Energía!H92/Energía!G92)","v":15.419437584257754},{"$f":"+IF(Energía!H92=0,0,H92*Energía!I92/Energía!H92)","v":15.81471994120815},{"$f":"+IF(Energía!I92=0,0,I92*Energía!J92/Energía!I92)","v":16.241000143665666},{"$f":"+IF(Energía!J92=0,0,J92*Energía!K92/Energía!J92)","v":16.691121845752033},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0118820336651945E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.009008009990525E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0482659093157041E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0751385508813145E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1041185316108725E-2},null,14.831855810147449,15.409347504157848,15.804237282114993,16.230248758156854,16.680080660435923,{"$f":"+SUMPRODUCT(T92:W92,PremisaCosto!$F$69:$I$69)","v":52.518395145286249}]
[{"$f":"+DdaAñoBase!A90","v":"BTD_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T90","v":14.852250000000002},{"$f":"+IF(Energía!F93=0,0,F93*Energía!G93/Energía!F93)","v":14.810065363046229},{"$f":"+IF(Energía!G93=0,0,G93*Energía!H93/Energía!G93)","v":15.38628669806309},{"$f":"+IF(Energía!H93=0,0,H93*Energía!I93/Energía!H93)","v":15.780719001134463},{"$f":"+IF(Energía!I93=0,0,I93*Energía!J93/Energía!I93)","v":16.20608247352585},{"$f":"+IF(Energía!J93=0,0,J93*Energía!K93/Energía!J93)","v":16.655236179414512},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0097065646239403E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0068387092580193E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0460121991092468E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.0728270511155694E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1017447094114383E-2},null,14.799968297399991,15.37621831097051,15.77025887914337,16.195354203014695,16.644218732320397,{"$f":"+SUMPRODUCT(T93:W93,PremisaCosto!$F$69:$I$69)","v":52.40548260744329}]
[{"$f":"+DdaAñoBase!A91","v":"BTD_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T91","v":3.2000000000000001E-2},{"$f":"+IF(Energía!F94=0,0,F94*Energía!G94/Energía!F94)","v":3.1909214821842259E-2},{"$f":"+IF(Energía!G94=0,0,G94*Energía!H94/Energía!G94)","v":3.3150793999078339E-2},{"$f":"+IF(Energía!H94=0,0,H94*Energía!I94/Energía!H94)","v":3.400077143145136E-2},{"$f":"+IF(Energía!I94=0,0,I94*Energía!J94/Energía!I94)","v":3.4917413875154166E-2},{"$f":"+IF(Energía!J94=0,0,J94*Energía!K94/Energía!J94)","v":3.5885319510895491E-2},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1754690412540922E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.1692971554888764E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.2537039386870895E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.3114883008712193E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":2.3738047776891864E-5},null,3.1887460131429721E-2,3.312910102752345E-2,3.3978234392064488E-2,3.4894298992145453E-2,3.5861581463118603E-2,{"$f":"+SUMPRODUCT(T94:W94,PremisaCosto!$F$69:$I$69)","v":0.11291186372542186}]
[{"$f":"+DdaAñoBase!A92","v":"BTD_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T92","v":0},{"$f":"+IF(Energía!F95=0,0,F95*Energía!G95/Energía!F95)","v":0},{"$f":"+IF(Energía!G95=0,0,G95*Energía!H95/Energía!G95)","v":0},{"$f":"+IF(Energía!H95=0,0,H95*Energía!I95/Energía!H95)","v":0},{"$f":"+IF(Energía!I95=0,0,I95*Energía!J95/Energía!I95)","v":0},{"$f":"+IF(Energía!J95=0,0,J95*Energía!K95/Energía!J95)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T95:W95,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A93","v":"BTD_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T93","v":0},{"$f":"+IF(Energía!F96=0,0,F96*Energía!G96/Energía!F96)","v":0},{"$f":"+IF(Energía!G96=0,0,G96*Energía!H96/Energía!G96)","v":0},{"$f":"+IF(Energía!H96=0,0,H96*Energía!I96/Energía!H96)","v":0},{"$f":"+IF(Energía!I96=0,0,I96*Energía!J96/Energía!I96)","v":0},{"$f":"+IF(Energía!J96=0,0,J96*Energía!K96/Energía!J96)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T96:W96,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A94","v":"BTD_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T94","v":0},{"$f":"+IF(Energía!F97=0,0,F97*Energía!G97/Energía!F97)","v":0},{"$f":"+IF(Energía!G97=0,0,G97*Energía!H97/Energía!G97)","v":0},{"$f":"+IF(Energía!H97=0,0,H97*Energía!I97/Energía!H97)","v":0},{"$f":"+IF(Energía!I97=0,0,I97*Energía!J97/Energía!I97)","v":0},{"$f":"+IF(Energía!J97=0,0,J97*Energía!K97/Energía!J97)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T97:W97,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A95","v":"BTD_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T95","v":0},{"$f":"+IF(Energía!F98=0,0,F98*Energía!G98/Energía!F98)","v":0},{"$f":"+IF(Energía!G98=0,0,G98*Energía!H98/Energía!G98)","v":0},{"$f":"+IF(Energía!H98=0,0,H98*Energía!I98/Energía!H98)","v":0},{"$f":"+IF(Energía!I98=0,0,I98*Energía!J98/Energía!I98)","v":0},{"$f":"+IF(Energía!J98=0,0,J98*Energía!K98/Energía!J98)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T98:W98,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A96","v":"BTD_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T96","v":0},{"$f":"+IF(Energía!F99=0,0,F99*Energía!G99/Energía!F99)","v":0},{"$f":"+IF(Energía!G99=0,0,G99*Energía!H99/Energía!G99)","v":0},{"$f":"+IF(Energía!H99=0,0,H99*Energía!I99/Energía!H99)","v":0},{"$f":"+IF(Energía!I99=0,0,I99*Energía!J99/Energía!I99)","v":0},{"$f":"+IF(Energía!J99=0,0,J99*Energía!K99/Energía!J99)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T99:W99,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A97","v":"BTD_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T97","v":0},{"$f":"+IF(Energía!F100=0,0,F100*Energía!G100/Energía!F100)","v":0},{"$f":"+IF(Energía!G100=0,0,G100*Energía!H100/Energía!G100)","v":0},{"$f":"+IF(Energía!H100=0,0,H100*Energía!I100/Energía!H100)","v":0},{"$f":"+IF(Energía!I100=0,0,I100*Energía!J100/Energía!I100)","v":0},{"$f":"+IF(Energía!J100=0,0,J100*Energía!K100/Energía!J100)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T100:W100,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T98","v":0},{"$f":"+IF(Energía!F101=0,0,F101*Energía!G101/Energía!F101)","v":0},{"$f":"+IF(Energía!G101=0,0,G101*Energía!H101/Energía!G101)","v":0},{"$f":"+IF(Energía!H101=0,0,H101*Energía!I101/Energía!H101)","v":0},{"$f":"+IF(Energía!I101=0,0,I101*Energía!J101/Energía!I101)","v":0},{"$f":"+IF(Energía!J101=0,0,J101*Energía!K101/Energía!J101)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T101:W101,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T99","v":0},{"$f":"+IF(Energía!F102=0,0,F102*Energía!G102/Energía!F102)","v":0},{"$f":"+IF(Energía!G102=0,0,G102*Energía!H102/Energía!G102)","v":0},{"$f":"+IF(Energía!H102=0,0,H102*Energía!I102/Energía!H102)","v":0},{"$f":"+IF(Energía!I102=0,0,I102*Energía!J102/Energía!I102)","v":0},{"$f":"+IF(Energía!J102=0,0,J102*Energía!K102/Energía!J102)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T102:W102,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T100","v":5.4958333333333336},{"$f":"+IF(Energía!F103=0,0,F103*Energía!G103/Energía!F103)","v":5.4802414518242104},{"$f":"+IF(Energía!G103=0,0,G103*Energía!H103/Energía!G103)","v":5.6934762089562909},{"$f":"+IF(Energía!H103=0,0,H103*Energía!I103/Energía!H103)","v":5.8394554060005648},{"$f":"+IF(Energía!I103=0,0,I103*Energía!J103/Energía!I103)","v":5.9968839715271285},{"$f":"+IF(Energía!J103=0,0,J103*Energía!K103/Energía!J103)","v":6.1631167232905151},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.7362547726746713E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.7256548803252963E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.8706191342816011E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.9698607667306473E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":4.0768860700156739E-3},null,5.4765051970515355,5.6897505540759656,5.8355847868662831,5.992914110760398,6.1590398372204991,{"$f":"+SUMPRODUCT(T103:W103,PremisaCosto!$F$69:$I$69)","v":19.392024512217631}]
[{"$f":"+DdaAñoBase!A101","v":"BTD_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T101","v":5.3898333333333337},{"$f":"+IF(Energía!F104=0,0,F104*Energía!G104/Energía!F104)","v":5.374542177726858},{"$f":"+IF(Energía!G104=0,0,G104*Energía!H104/Energía!G104)","v":5.5836642038343447},{"$f":"+IF(Energía!H104=0,0,H104*Energía!I104/Energía!H104)","v":5.7268278506338817},{"$f":"+IF(Energía!I104=0,0,I104*Energía!J104/Energía!I104)","v":5.8812200380656794},{"$f":"+IF(Energía!J104=0,0,J104*Energía!K104/Energía!J104)","v":6.0442466024106718},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.6641923606831298E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.6537969120497274E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.7959651913125917E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.8932927167642881E-3},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":3.998253786754718E-3},null,5.3708779853661746,5.5800104069222947,5.7230318854425688,5.8773267453489151,6.0402483486239174,{"$f":"+SUMPRODUCT(T104:W104,PremisaCosto!$F$69:$I$69)","v":19.018003963627173}]
[{"$f":"+DdaAñoBase!A102","v":"BTD_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T102","v":0.106},{"$f":"+IF(Energía!F105=0,0,F105*Energía!G105/Energía!F105)","v":0.10569927409735247},{"$f":"+IF(Energía!G105=0,0,G105*Energía!H105/Energía!G105)","v":0.10981200512194698},{"$f":"+IF(Energía!H105=0,0,H105*Energía!I105/Energía!H105)","v":0.11262755536668262},{"$f":"+IF(Energía!I105=0,0,I105*Energía!J105/Energía!I105)","v":0.11566393346144817},{"$f":"+IF(Energía!J105=0,0,J105*Energía!K105/Energía!J105)","v":0.11887012087984132},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.2062411991541796E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.1857968275569018E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.4653942969009834E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.6568049966359137E-5},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":7.8632283260954299E-5},null,0.10562721168536093,0.10974014715367142,0.1125529014237136,0.1155873654114818,0.11879148859658037,{"$f":"+SUMPRODUCT(T105:W105,PremisaCosto!$F$69:$I$69)","v":0.37402054859045991}]
[{"$f":"+DdaAñoBase!A103","v":"BTD_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T103","v":0},{"$f":"+IF(Energía!F106=0,0,F106*Energía!G106/Energía!F106)","v":0},{"$f":"+IF(Energía!G106=0,0,G106*Energía!H106/Energía!G106)","v":0},{"$f":"+IF(Energía!H106=0,0,H106*Energía!I106/Energía!H106)","v":0},{"$f":"+IF(Energía!I106=0,0,I106*Energía!J106/Energía!I106)","v":0},{"$f":"+IF(Energía!J106=0,0,J106*Energía!K106/Energía!J106)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T106:W106,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A104","v":"BTD_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T104","v":0},{"$f":"+IF(Energía!F107=0,0,F107*Energía!G107/Energía!F107)","v":0},{"$f":"+IF(Energía!G107=0,0,G107*Energía!H107/Energía!G107)","v":0},{"$f":"+IF(Energía!H107=0,0,H107*Energía!I107/Energía!H107)","v":0},{"$f":"+IF(Energía!I107=0,0,I107*Energía!J107/Energía!I107)","v":0},{"$f":"+IF(Energía!J107=0,0,J107*Energía!K107/Energía!J107)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T107:W107,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A105","v":"BTD_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T105","v":0},{"$f":"+IF(Energía!F108=0,0,F108*Energía!G108/Energía!F108)","v":0},{"$f":"+IF(Energía!G108=0,0,G108*Energía!H108/Energía!G108)","v":0},{"$f":"+IF(Energía!H108=0,0,H108*Energía!I108/Energía!H108)","v":0},{"$f":"+IF(Energía!I108=0,0,I108*Energía!J108/Energía!I108)","v":0},{"$f":"+IF(Energía!J108=0,0,J108*Energía!K108/Energía!J108)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T108:W108,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A106","v":"BTD_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T106","v":0},{"$f":"+IF(Energía!F109=0,0,F109*Energía!G109/Energía!F109)","v":0},{"$f":"+IF(Energía!G109=0,0,G109*Energía!H109/Energía!G109)","v":0},{"$f":"+IF(Energía!H109=0,0,H109*Energía!I109/Energía!H109)","v":0},{"$f":"+IF(Energía!I109=0,0,I109*Energía!J109/Energía!I109)","v":0},{"$f":"+IF(Energía!J109=0,0,J109*Energía!K109/Energía!J109)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T109:W109,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A107","v":"BTD_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T107","v":0},{"$f":"+IF(Energía!F110=0,0,F110*Energía!G110/Energía!F110)","v":0},{"$f":"+IF(Energía!G110=0,0,G110*Energía!H110/Energía!G110)","v":0},{"$f":"+IF(Energía!H110=0,0,H110*Energía!I110/Energía!H110)","v":0},{"$f":"+IF(Energía!I110=0,0,I110*Energía!J110/Energía!I110)","v":0},{"$f":"+IF(Energía!J110=0,0,J110*Energía!K110/Energía!J110)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T110:W110,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A108","v":"BTD_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T108","v":0},{"$f":"+IF(Energía!F111=0,0,F111*Energía!G111/Energía!F111)","v":0},{"$f":"+IF(Energía!G111=0,0,G111*Energía!H111/Energía!G111)","v":0},{"$f":"+IF(Energía!H111=0,0,H111*Energía!I111/Energía!H111)","v":0},{"$f":"+IF(Energía!I111=0,0,I111*Energía!J111/Energía!I111)","v":0},{"$f":"+IF(Energía!J111=0,0,J111*Energía!K111/Energía!J111)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T111:W111,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T109","v":0},{"$f":"+IF(Energía!F112=0,0,F112*Energía!G112/Energía!F112)","v":0},{"$f":"+IF(Energía!G112=0,0,G112*Energía!H112/Energía!G112)","v":0},{"$f":"+IF(Energía!H112=0,0,H112*Energía!I112/Energía!H112)","v":0},{"$f":"+IF(Energía!I112=0,0,I112*Energía!J112/Energía!I112)","v":0},{"$f":"+IF(Energía!J112=0,0,J112*Energía!K112/Energía!J112)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T112:W112,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T110","v":0},{"$f":"+IF(Energía!F113=0,0,F113*Energía!G113/Energía!F113)","v":0},{"$f":"+IF(Energía!G113=0,0,G113*Energía!H113/Energía!G113)","v":0},{"$f":"+IF(Energía!H113=0,0,H113*Energía!I113/Energía!H113)","v":0},{"$f":"+IF(Energía!I113=0,0,I113*Energía!J113/Energía!I113)","v":0},{"$f":"+IF(Energía!J113=0,0,J113*Energía!K113/Energía!J113)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T113:W113,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A111","v":"BTD_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T111","v":16.639499999999998},{"$f":"+IF(Energía!F114=0,0,F114*Energía!G114/Energía!F114)","v":16.592293125876381},{"$f":"+IF(Energía!G114=0,0,G114*Energía!H114/Energía!G114)","v":17.237894898364495},{"$f":"+IF(Energía!H114=0,0,H114*Energía!I114/Energía!H114)","v":17.679869882301087},{"$f":"+IF(Energía!I114=0,0,I114*Energía!J114/Energía!I114)","v":18.156509630488369},{"$f":"+IF(Energía!J114=0,0,J114*Energía!K114/Energía!J114)","v":18.659805437548297},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1312099097483581E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.128000625586161E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1718908339932442E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2019377994483325E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2343413936987256E-2},null,16.580981026778897,17.226614892108632,17.668150973961154,18.144490252493885,18.647462023611311,{"$f":"+SUMPRODUCT(T114:W114,PremisaCosto!$F$69:$I$69)","v":58.712404889348647}]
[{"$f":"+DdaAñoBase!A112","v":"BTD_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T112","v":16.639499999999998},{"$f":"+IF(Energía!F115=0,0,F115*Energía!G115/Energía!F115)","v":16.592293125876381},{"$f":"+IF(Energía!G115=0,0,G115*Energía!H115/Energía!G115)","v":17.237894898364495},{"$f":"+IF(Energía!H115=0,0,H115*Energía!I115/Energía!H115)","v":17.679869882301087},{"$f":"+IF(Energía!I115=0,0,I115*Energía!J115/Energía!I115)","v":18.156509630488369},{"$f":"+IF(Energía!J115=0,0,J115*Energía!K115/Energía!J115)","v":18.659805437548297},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1312099097483581E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.128000625586161E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.1718908339932442E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2019377994483325E-2},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":1.2343413936987256E-2},null,16.580981026778897,17.226614892108632,17.668150973961154,18.144490252493885,18.647462023611311,{"$f":"+SUMPRODUCT(T115:W115,PremisaCosto!$F$69:$I$69)","v":58.712404889348647}]
[{"$f":"+DdaAñoBase!A113","v":"BTD_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T113","v":0},{"$f":"+IF(Energía!F116=0,0,F116*Energía!G116/Energía!F116)","v":0},{"$f":"+IF(Energía!G116=0,0,G116*Energía!H116/Energía!G116)","v":0},{"$f":"+IF(Energía!H116=0,0,H116*Energía!I116/Energía!H116)","v":0},{"$f":"+IF(Energía!I116=0,0,I116*Energía!J116/Energía!I116)","v":0},{"$f":"+IF(Energía!J116=0,0,J116*Energía!K116/Energía!J116)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T116:W116,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A114","v":"BTD_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T114","v":0},{"$f":"+IF(Energía!F117=0,0,F117*Energía!G117/Energía!F117)","v":0},{"$f":"+IF(Energía!G117=0,0,G117*Energía!H117/Energía!G117)","v":0},{"$f":"+IF(Energía!H117=0,0,H117*Energía!I117/Energía!H117)","v":0},{"$f":"+IF(Energía!I117=0,0,I117*Energía!J117/Energía!I117)","v":0},{"$f":"+IF(Energía!J117=0,0,J117*Energía!K117/Energía!J117)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T117:W117,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A115","v":"BTD_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T115","v":0},{"$f":"+IF(Energía!F118=0,0,F118*Energía!G118/Energía!F118)","v":0},{"$f":"+IF(Energía!G118=0,0,G118*Energía!H118/Energía!G118)","v":0},{"$f":"+IF(Energía!H118=0,0,H118*Energía!I118/Energía!H118)","v":0},{"$f":"+IF(Energía!I118=0,0,I118*Energía!J118/Energía!I118)","v":0},{"$f":"+IF(Energía!J118=0,0,J118*Energía!K118/Energía!J118)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T118:W118,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A116","v":"BTD_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T116","v":0},{"$f":"+IF(Energía!F119=0,0,F119*Energía!G119/Energía!F119)","v":0},{"$f":"+IF(Energía!G119=0,0,G119*Energía!H119/Energía!G119)","v":0},{"$f":"+IF(Energía!H119=0,0,H119*Energía!I119/Energía!H119)","v":0},{"$f":"+IF(Energía!I119=0,0,I119*Energía!J119/Energía!I119)","v":0},{"$f":"+IF(Energía!J119=0,0,J119*Energía!K119/Energía!J119)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T119:W119,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A117","v":"BTD_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T117","v":0},{"$f":"+IF(Energía!F120=0,0,F120*Energía!G120/Energía!F120)","v":0},{"$f":"+IF(Energía!G120=0,0,G120*Energía!H120/Energía!G120)","v":0},{"$f":"+IF(Energía!H120=0,0,H120*Energía!I120/Energía!H120)","v":0},{"$f":"+IF(Energía!I120=0,0,I120*Energía!J120/Energía!I120)","v":0},{"$f":"+IF(Energía!J120=0,0,J120*Energía!K120/Energía!J120)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T120:W120,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A118","v":"BTD_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T118","v":0},{"$f":"+IF(Energía!F121=0,0,F121*Energía!G121/Energía!F121)","v":0},{"$f":"+IF(Energía!G121=0,0,G121*Energía!H121/Energía!G121)","v":0},{"$f":"+IF(Energía!H121=0,0,H121*Energía!I121/Energía!H121)","v":0},{"$f":"+IF(Energía!I121=0,0,I121*Energía!J121/Energía!I121)","v":0},{"$f":"+IF(Energía!J121=0,0,J121*Energía!K121/Energía!J121)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T121:W121,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A119","v":"BTD_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T119","v":0},{"$f":"+IF(Energía!F122=0,0,F122*Energía!G122/Energía!F122)","v":0},{"$f":"+IF(Energía!G122=0,0,G122*Energía!H122/Energía!G122)","v":0},{"$f":"+IF(Energía!H122=0,0,H122*Energía!I122/Energía!H122)","v":0},{"$f":"+IF(Energía!I122=0,0,I122*Energía!J122/Energía!I122)","v":0},{"$f":"+IF(Energía!J122=0,0,J122*Energía!K122/Energía!J122)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T122:W122,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T120","v":0},{"$f":"+IF(Energía!F123=0,0,F123*Energía!G123/Energía!F123)","v":0},{"$f":"+IF(Energía!G123=0,0,G123*Energía!H123/Energía!G123)","v":0},{"$f":"+IF(Energía!H123=0,0,H123*Energía!I123/Energía!H123)","v":0},{"$f":"+IF(Energía!I123=0,0,I123*Energía!J123/Energía!I123)","v":0},{"$f":"+IF(Energía!J123=0,0,J123*Energía!K123/Energía!J123)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T123:W123,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T121","v":0},{"$f":"+IF(Energía!F124=0,0,F124*Energía!G124/Energía!F124)","v":0},{"$f":"+IF(Energía!G124=0,0,G124*Energía!H124/Energía!G124)","v":0},{"$f":"+IF(Energía!H124=0,0,H124*Energía!I124/Energía!H124)","v":0},{"$f":"+IF(Energía!I124=0,0,I124*Energía!J124/Energía!I124)","v":0},{"$f":"+IF(Energía!J124=0,0,J124*Energía!K124/Energía!J124)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T124:W124,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A122","v":"BTD_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T122","v":0},{"$f":"+IF(Energía!F125=0,0,F125*Energía!G125/Energía!F125)","v":0},{"$f":"+IF(Energía!G125=0,0,G125*Energía!H125/Energía!G125)","v":0},{"$f":"+IF(Energía!H125=0,0,H125*Energía!I125/Energía!H125)","v":0},{"$f":"+IF(Energía!I125=0,0,I125*Energía!J125/Energía!I125)","v":0},{"$f":"+IF(Energía!J125=0,0,J125*Energía!K125/Energía!J125)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T125:W125,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A123","v":"BTD_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T123","v":0},{"$f":"+IF(Energía!F126=0,0,F126*Energía!G126/Energía!F126)","v":0},{"$f":"+IF(Energía!G126=0,0,G126*Energía!H126/Energía!G126)","v":0},{"$f":"+IF(Energía!H126=0,0,H126*Energía!I126/Energía!H126)","v":0},{"$f":"+IF(Energía!I126=0,0,I126*Energía!J126/Energía!I126)","v":0},{"$f":"+IF(Energía!J126=0,0,J126*Energía!K126/Energía!J126)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T126:W126,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A124","v":"BTD_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T124","v":0},{"$f":"+IF(Energía!F127=0,0,F127*Energía!G127/Energía!F127)","v":0},{"$f":"+IF(Energía!G127=0,0,G127*Energía!H127/Energía!G127)","v":0},{"$f":"+IF(Energía!H127=0,0,H127*Energía!I127/Energía!H127)","v":0},{"$f":"+IF(Energía!I127=0,0,I127*Energía!J127/Energía!I127)","v":0},{"$f":"+IF(Energía!J127=0,0,J127*Energía!K127/Energía!J127)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T127:W127,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A125","v":"BTD_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T125","v":0},{"$f":"+IF(Energía!F128=0,0,F128*Energía!G128/Energía!F128)","v":0},{"$f":"+IF(Energía!G128=0,0,G128*Energía!H128/Energía!G128)","v":0},{"$f":"+IF(Energía!H128=0,0,H128*Energía!I128/Energía!H128)","v":0},{"$f":"+IF(Energía!I128=0,0,I128*Energía!J128/Energía!I128)","v":0},{"$f":"+IF(Energía!J128=0,0,J128*Energía!K128/Energía!J128)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T128:W128,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A126","v":"BTD_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T126","v":0},{"$f":"+IF(Energía!F129=0,0,F129*Energía!G129/Energía!F129)","v":0},{"$f":"+IF(Energía!G129=0,0,G129*Energía!H129/Energía!G129)","v":0},{"$f":"+IF(Energía!H129=0,0,H129*Energía!I129/Energía!H129)","v":0},{"$f":"+IF(Energía!I129=0,0,I129*Energía!J129/Energía!I129)","v":0},{"$f":"+IF(Energía!J129=0,0,J129*Energía!K129/Energía!J129)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T129:W129,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A127","v":"BTD_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T127","v":0},{"$f":"+IF(Energía!F130=0,0,F130*Energía!G130/Energía!F130)","v":0},{"$f":"+IF(Energía!G130=0,0,G130*Energía!H130/Energía!G130)","v":0},{"$f":"+IF(Energía!H130=0,0,H130*Energía!I130/Energía!H130)","v":0},{"$f":"+IF(Energía!I130=0,0,I130*Energía!J130/Energía!I130)","v":0},{"$f":"+IF(Energía!J130=0,0,J130*Energía!K130/Energía!J130)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T130:W130,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A128","v":"BTD_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T128","v":0},{"$f":"+IF(Energía!F131=0,0,F131*Energía!G131/Energía!F131)","v":0},{"$f":"+IF(Energía!G131=0,0,G131*Energía!H131/Energía!G131)","v":0},{"$f":"+IF(Energía!H131=0,0,H131*Energía!I131/Energía!H131)","v":0},{"$f":"+IF(Energía!I131=0,0,I131*Energía!J131/Energía!I131)","v":0},{"$f":"+IF(Energía!J131=0,0,J131*Energía!K131/Energía!J131)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T131:W131,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A129","v":"BTD_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T129","v":0},{"$f":"+IF(Energía!F132=0,0,F132*Energía!G132/Energía!F132)","v":0},{"$f":"+IF(Energía!G132=0,0,G132*Energía!H132/Energía!G132)","v":0},{"$f":"+IF(Energía!H132=0,0,H132*Energía!I132/Energía!H132)","v":0},{"$f":"+IF(Energía!I132=0,0,I132*Energía!J132/Energía!I132)","v":0},{"$f":"+IF(Energía!J132=0,0,J132*Energía!K132/Energía!J132)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T132:W132,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A130","v":"BTD_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T130","v":0},{"$f":"+IF(Energía!F133=0,0,F133*Energía!G133/Energía!F133)","v":0},{"$f":"+IF(Energía!G133=0,0,G133*Energía!H133/Energía!G133)","v":0},{"$f":"+IF(Energía!H133=0,0,H133*Energía!I133/Energía!H133)","v":0},{"$f":"+IF(Energía!I133=0,0,I133*Energía!J133/Energía!I133)","v":0},{"$f":"+IF(Energía!J133=0,0,J133*Energía!K133/Energía!J133)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T133:W133,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T131","v":0},{"$f":"+IF(Energía!F134=0,0,F134*Energía!G134/Energía!F134)","v":0},{"$f":"+IF(Energía!G134=0,0,G134*Energía!H134/Energía!G134)","v":0},{"$f":"+IF(Energía!H134=0,0,H134*Energía!I134/Energía!H134)","v":0},{"$f":"+IF(Energía!I134=0,0,I134*Energía!J134/Energía!I134)","v":0},{"$f":"+IF(Energía!J134=0,0,J134*Energía!K134/Energía!J134)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T134:W134,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T132","v":0},{"$f":"+IF(Energía!F135=0,0,F135*Energía!G135/Energía!F135)","v":0},{"$f":"+IF(Energía!G135=0,0,G135*Energía!H135/Energía!G135)","v":0},{"$f":"+IF(Energía!H135=0,0,H135*Energía!I135/Energía!H135)","v":0},{"$f":"+IF(Energía!I135=0,0,I135*Energía!J135/Energía!I135)","v":0},{"$f":"+IF(Energía!J135=0,0,J135*Energía!K135/Energía!J135)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T135:W135,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A133","v":"BTS"},null,null,null,null,{"$f":"+DdaAñoBase!T133","v":0},{"$f":"+IF(Energía!F136=0,0,F136*Energía!G136/Energía!F136)","v":0},{"$f":"+IF(Energía!G136=0,0,G136*Energía!H136/Energía!G136)","v":0},{"$f":"+IF(Energía!H136=0,0,H136*Energía!I136/Energía!H136)","v":0},{"$f":"+IF(Energía!I136=0,0,I136*Energía!J136/Energía!I136)","v":0},{"$f":"+IF(Energía!J136=0,0,J136*Energía!K136/Energía!J136)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T136:W136,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A134","v":"BTS_1 (0-300)"},null,null,null,null,{"$f":"+DdaAñoBase!T134","v":0},{"$f":"+IF(Energía!F137=0,0,F137*Energía!G137/Energía!F137)","v":0},{"$f":"+IF(Energía!G137=0,0,G137*Energía!H137/Energía!G137)","v":0},{"$f":"+IF(Energía!H137=0,0,H137*Energía!I137/Energía!H137)","v":0},{"$f":"+IF(Energía!I137=0,0,I137*Energía!J137/Energía!I137)","v":0},{"$f":"+IF(Energía!J137=0,0,J137*Energía!K137/Energía!J137)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T137:W137,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A135","v":"BTS_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T135","v":0},{"$f":"+IF(Energía!F138=0,0,F138*Energía!G138/Energía!F138)","v":0},{"$f":"+IF(Energía!G138=0,0,G138*Energía!H138/Energía!G138)","v":0},{"$f":"+IF(Energía!H138=0,0,H138*Energía!I138/Energía!H138)","v":0},{"$f":"+IF(Energía!I138=0,0,I138*Energía!J138/Energía!I138)","v":0},{"$f":"+IF(Energía!J138=0,0,J138*Energía!K138/Energía!J138)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T138:W138,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A136","v":"BTS_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T136","v":0},{"$f":"+IF(Energía!F139=0,0,F139*Energía!G139/Energía!F139)","v":0},{"$f":"+IF(Energía!G139=0,0,G139*Energía!H139/Energía!G139)","v":0},{"$f":"+IF(Energía!H139=0,0,H139*Energía!I139/Energía!H139)","v":0},{"$f":"+IF(Energía!I139=0,0,I139*Energía!J139/Energía!I139)","v":0},{"$f":"+IF(Energía!J139=0,0,J139*Energía!K139/Energía!J139)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T139:W139,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A137","v":"BTS_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T137","v":0},{"$f":"+IF(Energía!F140=0,0,F140*Energía!G140/Energía!F140)","v":0},{"$f":"+IF(Energía!G140=0,0,G140*Energía!H140/Energía!G140)","v":0},{"$f":"+IF(Energía!H140=0,0,H140*Energía!I140/Energía!H140)","v":0},{"$f":"+IF(Energía!I140=0,0,I140*Energía!J140/Energía!I140)","v":0},{"$f":"+IF(Energía!J140=0,0,J140*Energía!K140/Energía!J140)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A138","v":"BTS_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T138","v":0},{"$f":"+IF(Energía!F141=0,0,F141*Energía!G141/Energía!F141)","v":0},{"$f":"+IF(Energía!G141=0,0,G141*Energía!H141/Energía!G141)","v":0},{"$f":"+IF(Energía!H141=0,0,H141*Energía!I141/Energía!H141)","v":0},{"$f":"+IF(Energía!I141=0,0,I141*Energía!J141/Energía!I141)","v":0},{"$f":"+IF(Energía!J141=0,0,J141*Energía!K141/Energía!J141)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T141:W141,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A139","v":"BTS_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T139","v":0},{"$f":"+IF(Energía!F142=0,0,F142*Energía!G142/Energía!F142)","v":0},{"$f":"+IF(Energía!G142=0,0,G142*Energía!H142/Energía!G142)","v":0},{"$f":"+IF(Energía!H142=0,0,H142*Energía!I142/Energía!H142)","v":0},{"$f":"+IF(Energía!I142=0,0,I142*Energía!J142/Energía!I142)","v":0},{"$f":"+IF(Energía!J142=0,0,J142*Energía!K142/Energía!J142)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T142:W142,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A140","v":"BTS_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T140","v":0},{"$f":"+IF(Energía!F143=0,0,F143*Energía!G143/Energía!F143)","v":0},{"$f":"+IF(Energía!G143=0,0,G143*Energía!H143/Energía!G143)","v":0},{"$f":"+IF(Energía!H143=0,0,H143*Energía!I143/Energía!H143)","v":0},{"$f":"+IF(Energía!I143=0,0,I143*Energía!J143/Energía!I143)","v":0},{"$f":"+IF(Energía!J143=0,0,J143*Energía!K143/Energía!J143)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G143-M143","v":0},{"$f":"+H143-N143","v":0},{"$f":"+I143-O143","v":0},{"$f":"+J143-P143","v":0},{"$f":"+K143-Q143","v":0},{"$f":"+SUMPRODUCT(T143:W143,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A141","v":"BTS_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T141","v":0},{"$f":"+IF(Energía!F144=0,0,F144*Energía!G144/Energía!F144)","v":0},{"$f":"+IF(Energía!G144=0,0,G144*Energía!H144/Energía!G144)","v":0},{"$f":"+IF(Energía!H144=0,0,H144*Energía!I144/Energía!H144)","v":0},{"$f":"+IF(Energía!I144=0,0,I144*Energía!J144/Energía!I144)","v":0},{"$f":"+IF(Energía!J144=0,0,J144*Energía!K144/Energía!J144)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T144:W144,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A142","v":"BTS_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T142","v":0},{"$f":"+IF(Energía!F145=0,0,F145*Energía!G145/Energía!F145)","v":0},{"$f":"+IF(Energía!G145=0,0,G145*Energía!H145/Energía!G145)","v":0},{"$f":"+IF(Energía!H145=0,0,H145*Energía!I145/Energía!H145)","v":0},{"$f":"+IF(Energía!I145=0,0,I145*Energía!J145/Energía!I145)","v":0},{"$f":"+IF(Energía!J145=0,0,J145*Energía!K145/Energía!J145)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T145:W145,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T143","v":0},{"$f":"+IF(Energía!F146=0,0,F146*Energía!G146/Energía!F146)","v":0},{"$f":"+IF(Energía!G146=0,0,G146*Energía!H146/Energía!G146)","v":0},{"$f":"+IF(Energía!H146=0,0,H146*Energía!I146/Energía!H146)","v":0},{"$f":"+IF(Energía!I146=0,0,I146*Energía!J146/Energía!I146)","v":0},{"$f":"+IF(Energía!J146=0,0,J146*Energía!K146/Energía!J146)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T146:W146,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T144","v":0},{"$f":"+IF(Energía!F147=0,0,F147*Energía!G147/Energía!F147)","v":0},{"$f":"+IF(Energía!G147=0,0,G147*Energía!H147/Energía!G147)","v":0},{"$f":"+IF(Energía!H147=0,0,H147*Energía!I147/Energía!H147)","v":0},{"$f":"+IF(Energía!I147=0,0,I147*Energía!J147/Energía!I147)","v":0},{"$f":"+IF(Energía!J147=0,0,J147*Energía!K147/Energía!J147)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T147:W147,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A145","v":"BTS_2 (301-750)"},null,null,null,null,{"$f":"+DdaAñoBase!T145","v":0},{"$f":"+IF(Energía!F148=0,0,F148*Energía!G148/Energía!F148)","v":0},{"$f":"+IF(Energía!G148=0,0,G148*Energía!H148/Energía!G148)","v":0},{"$f":"+IF(Energía!H148=0,0,H148*Energía!I148/Energía!H148)","v":0},{"$f":"+IF(Energía!I148=0,0,I148*Energía!J148/Energía!I148)","v":0},{"$f":"+IF(Energía!J148=0,0,J148*Energía!K148/Energía!J148)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T148:W148,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A146","v":"BTS_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T146","v":0},{"$f":"+IF(Energía!F149=0,0,F149*Energía!G149/Energía!F149)","v":0},{"$f":"+IF(Energía!G149=0,0,G149*Energía!H149/Energía!G149)","v":0},{"$f":"+IF(Energía!H149=0,0,H149*Energía!I149/Energía!H149)","v":0},{"$f":"+IF(Energía!I149=0,0,I149*Energía!J149/Energía!I149)","v":0},{"$f":"+IF(Energía!J149=0,0,J149*Energía!K149/Energía!J149)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T149:W149,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A147","v":"BTS_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T147","v":0},{"$f":"+IF(Energía!F150=0,0,F150*Energía!G150/Energía!F150)","v":0},{"$f":"+IF(Energía!G150=0,0,G150*Energía!H150/Energía!G150)","v":0},{"$f":"+IF(Energía!H150=0,0,H150*Energía!I150/Energía!H150)","v":0},{"$f":"+IF(Energía!I150=0,0,I150*Energía!J150/Energía!I150)","v":0},{"$f":"+IF(Energía!J150=0,0,J150*Energía!K150/Energía!J150)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J150*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T150:W150,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A148","v":"BTS_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T148","v":0},{"$f":"+IF(Energía!F151=0,0,F151*Energía!G151/Energía!F151)","v":0},{"$f":"+IF(Energía!G151=0,0,G151*Energía!H151/Energía!G151)","v":0},{"$f":"+IF(Energía!H151=0,0,H151*Energía!I151/Energía!H151)","v":0},{"$f":"+IF(Energía!I151=0,0,I151*Energía!J151/Energía!I151)","v":0},{"$f":"+IF(Energía!J151=0,0,J151*Energía!K151/Energía!J151)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J151*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T151:W151,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A149","v":"BTS_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T149","v":0},{"$f":"+IF(Energía!F152=0,0,F152*Energía!G152/Energía!F152)","v":0},{"$f":"+IF(Energía!G152=0,0,G152*Energía!H152/Energía!G152)","v":0},{"$f":"+IF(Energía!H152=0,0,H152*Energía!I152/Energía!H152)","v":0},{"$f":"+IF(Energía!I152=0,0,I152*Energía!J152/Energía!I152)","v":0},{"$f":"+IF(Energía!J152=0,0,J152*Energía!K152/Energía!J152)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J152*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T152:W152,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A150","v":"BTS_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T150","v":0},{"$f":"+IF(Energía!F153=0,0,F153*Energía!G153/Energía!F153)","v":0},{"$f":"+IF(Energía!G153=0,0,G153*Energía!H153/Energía!G153)","v":0},{"$f":"+IF(Energía!H153=0,0,H153*Energía!I153/Energía!H153)","v":0},{"$f":"+IF(Energía!I153=0,0,I153*Energía!J153/Energía!I153)","v":0},{"$f":"+IF(Energía!J153=0,0,J153*Energía!K153/Energía!J153)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J153*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T153:W153,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A151","v":"BTS_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T151","v":0},{"$f":"+IF(Energía!F154=0,0,F154*Energía!G154/Energía!F154)","v":0},{"$f":"+IF(Energía!G154=0,0,G154*Energía!H154/Energía!G154)","v":0},{"$f":"+IF(Energía!H154=0,0,H154*Energía!I154/Energía!H154)","v":0},{"$f":"+IF(Energía!I154=0,0,I154*Energía!J154/Energía!I154)","v":0},{"$f":"+IF(Energía!J154=0,0,J154*Energía!K154/Energía!J154)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J154*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T154:W154,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A152","v":"BTS_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T152","v":0},{"$f":"+IF(Energía!F155=0,0,F155*Energía!G155/Energía!F155)","v":0},{"$f":"+IF(Energía!G155=0,0,G155*Energía!H155/Energía!G155)","v":0},{"$f":"+IF(Energía!H155=0,0,H155*Energía!I155/Energía!H155)","v":0},{"$f":"+IF(Energía!I155=0,0,I155*Energía!J155/Energía!I155)","v":0},{"$f":"+IF(Energía!J155=0,0,J155*Energía!K155/Energía!J155)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J155*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T155:W155,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A153","v":"BTS_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T153","v":0},{"$f":"+IF(Energía!F156=0,0,F156*Energía!G156/Energía!F156)","v":0},{"$f":"+IF(Energía!G156=0,0,G156*Energía!H156/Energía!G156)","v":0},{"$f":"+IF(Energía!H156=0,0,H156*Energía!I156/Energía!H156)","v":0},{"$f":"+IF(Energía!I156=0,0,I156*Energía!J156/Energía!I156)","v":0},{"$f":"+IF(Energía!J156=0,0,J156*Energía!K156/Energía!J156)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J156*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T156:W156,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T154","v":0},{"$f":"+IF(Energía!F157=0,0,F157*Energía!G157/Energía!F157)","v":0},{"$f":"+IF(Energía!G157=0,0,G157*Energía!H157/Energía!G157)","v":0},{"$f":"+IF(Energía!H157=0,0,H157*Energía!I157/Energía!H157)","v":0},{"$f":"+IF(Energía!I157=0,0,I157*Energía!J157/Energía!I157)","v":0},{"$f":"+IF(Energía!J157=0,0,J157*Energía!K157/Energía!J157)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J157*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T157:W157,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T155","v":0},{"$f":"+IF(Energía!F158=0,0,F158*Energía!G158/Energía!F158)","v":0},{"$f":"+IF(Energía!G158=0,0,G158*Energía!H158/Energía!G158)","v":0},{"$f":"+IF(Energía!H158=0,0,H158*Energía!I158/Energía!H158)","v":0},{"$f":"+IF(Energía!I158=0,0,I158*Energía!J158/Energía!I158)","v":0},{"$f":"+IF(Energía!J158=0,0,J158*Energía!K158/Energía!J158)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J158*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T158:W158,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A156","v":"BTS_3 (751-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T156","v":0},{"$f":"+IF(Energía!F159=0,0,F159*Energía!G159/Energía!F159)","v":0},{"$f":"+IF(Energía!G159=0,0,G159*Energía!H159/Energía!G159)","v":0},{"$f":"+IF(Energía!H159=0,0,H159*Energía!I159/Energía!H159)","v":0},{"$f":"+IF(Energía!I159=0,0,I159*Energía!J159/Energía!I159)","v":0},{"$f":"+IF(Energía!J159=0,0,J159*Energía!K159/Energía!J159)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J159*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T159:W159,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A157","v":"BTS_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T157","v":0},{"$f":"+IF(Energía!F160=0,0,F160*Energía!G160/Energía!F160)","v":0},{"$f":"+IF(Energía!G160=0,0,G160*Energía!H160/Energía!G160)","v":0},{"$f":"+IF(Energía!H160=0,0,H160*Energía!I160/Energía!H160)","v":0},{"$f":"+IF(Energía!I160=0,0,I160*Energía!J160/Energía!I160)","v":0},{"$f":"+IF(Energía!J160=0,0,J160*Energía!K160/Energía!J160)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J160*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T160:W160,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A158","v":"BTS_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T158","v":0},{"$f":"+IF(Energía!F161=0,0,F161*Energía!G161/Energía!F161)","v":0},{"$f":"+IF(Energía!G161=0,0,G161*Energía!H161/Energía!G161)","v":0},{"$f":"+IF(Energía!H161=0,0,H161*Energía!I161/Energía!H161)","v":0},{"$f":"+IF(Energía!I161=0,0,I161*Energía!J161/Energía!I161)","v":0},{"$f":"+IF(Energía!J161=0,0,J161*Energía!K161/Energía!J161)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J161*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T161:W161,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A159","v":"BTS_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T159","v":0},{"$f":"+IF(Energía!F162=0,0,F162*Energía!G162/Energía!F162)","v":0},{"$f":"+IF(Energía!G162=0,0,G162*Energía!H162/Energía!G162)","v":0},{"$f":"+IF(Energía!H162=0,0,H162*Energía!I162/Energía!H162)","v":0},{"$f":"+IF(Energía!I162=0,0,I162*Energía!J162/Energía!I162)","v":0},{"$f":"+IF(Energía!J162=0,0,J162*Energía!K162/Energía!J162)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J162*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T162:W162,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A160","v":"BTS_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T160","v":0},{"$f":"+IF(Energía!F163=0,0,F163*Energía!G163/Energía!F163)","v":0},{"$f":"+IF(Energía!G163=0,0,G163*Energía!H163/Energía!G163)","v":0},{"$f":"+IF(Energía!H163=0,0,H163*Energía!I163/Energía!H163)","v":0},{"$f":"+IF(Energía!I163=0,0,I163*Energía!J163/Energía!I163)","v":0},{"$f":"+IF(Energía!J163=0,0,J163*Energía!K163/Energía!J163)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J163*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T163:W163,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A161","v":"BTS_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T161","v":0},{"$f":"+IF(Energía!F164=0,0,F164*Energía!G164/Energía!F164)","v":0},{"$f":"+IF(Energía!G164=0,0,G164*Energía!H164/Energía!G164)","v":0},{"$f":"+IF(Energía!H164=0,0,H164*Energía!I164/Energía!H164)","v":0},{"$f":"+IF(Energía!I164=0,0,I164*Energía!J164/Energía!I164)","v":0},{"$f":"+IF(Energía!J164=0,0,J164*Energía!K164/Energía!J164)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J164*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T164:W164,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A162","v":"BTS_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T162","v":0},{"$f":"+IF(Energía!F165=0,0,F165*Energía!G165/Energía!F165)","v":0},{"$f":"+IF(Energía!G165=0,0,G165*Energía!H165/Energía!G165)","v":0},{"$f":"+IF(Energía!H165=0,0,H165*Energía!I165/Energía!H165)","v":0},{"$f":"+IF(Energía!I165=0,0,I165*Energía!J165/Energía!I165)","v":0},{"$f":"+IF(Energía!J165=0,0,J165*Energía!K165/Energía!J165)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J165*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T165:W165,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A163","v":"BTS_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T163","v":0},{"$f":"+IF(Energía!F166=0,0,F166*Energía!G166/Energía!F166)","v":0},{"$f":"+IF(Energía!G166=0,0,G166*Energía!H166/Energía!G166)","v":0},{"$f":"+IF(Energía!H166=0,0,H166*Energía!I166/Energía!H166)","v":0},{"$f":"+IF(Energía!I166=0,0,I166*Energía!J166/Energía!I166)","v":0},{"$f":"+IF(Energía!J166=0,0,J166*Energía!K166/Energía!J166)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J166*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T166:W166,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A164","v":"BTS_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T164","v":0},{"$f":"+IF(Energía!F167=0,0,F167*Energía!G167/Energía!F167)","v":0},{"$f":"+IF(Energía!G167=0,0,G167*Energía!H167/Energía!G167)","v":0},{"$f":"+IF(Energía!H167=0,0,H167*Energía!I167/Energía!H167)","v":0},{"$f":"+IF(Energía!I167=0,0,I167*Energía!J167/Energía!I167)","v":0},{"$f":"+IF(Energía!J167=0,0,J167*Energía!K167/Energía!J167)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J167*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T167:W167,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T165","v":0},{"$f":"+IF(Energía!F168=0,0,F168*Energía!G168/Energía!F168)","v":0},{"$f":"+IF(Energía!G168=0,0,G168*Energía!H168/Energía!G168)","v":0},{"$f":"+IF(Energía!H168=0,0,H168*Energía!I168/Energía!H168)","v":0},{"$f":"+IF(Energía!I168=0,0,I168*Energía!J168/Energía!I168)","v":0},{"$f":"+IF(Energía!J168=0,0,J168*Energía!K168/Energía!J168)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J168*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T168:W168,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T166","v":0},{"$f":"+IF(Energía!F169=0,0,F169*Energía!G169/Energía!F169)","v":0},{"$f":"+IF(Energía!G169=0,0,G169*Energía!H169/Energía!G169)","v":0},{"$f":"+IF(Energía!H169=0,0,H169*Energía!I169/Energía!H169)","v":0},{"$f":"+IF(Energía!I169=0,0,I169*Energía!J169/Energía!I169)","v":0},{"$f":"+IF(Energía!J169=0,0,J169*Energía!K169/Energía!J169)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J169*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T169:W169,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A167","v":"BTS_4 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T167","v":0},{"$f":"+IF(Energía!F170=0,0,F170*Energía!G170/Energía!F170)","v":0},{"$f":"+IF(Energía!G170=0,0,G170*Energía!H170/Energía!G170)","v":0},{"$f":"+IF(Energía!H170=0,0,H170*Energía!I170/Energía!H170)","v":0},{"$f":"+IF(Energía!I170=0,0,I170*Energía!J170/Energía!I170)","v":0},{"$f":"+IF(Energía!J170=0,0,J170*Energía!K170/Energía!J170)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J170*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T170:W170,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A168","v":"BTS_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T168","v":0},{"$f":"+IF(Energía!F171=0,0,F171*Energía!G171/Energía!F171)","v":0},{"$f":"+IF(Energía!G171=0,0,G171*Energía!H171/Energía!G171)","v":0},{"$f":"+IF(Energía!H171=0,0,H171*Energía!I171/Energía!H171)","v":0},{"$f":"+IF(Energía!I171=0,0,I171*Energía!J171/Energía!I171)","v":0},{"$f":"+IF(Energía!J171=0,0,J171*Energía!K171/Energía!J171)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J171*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T171:W171,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A169","v":"BTS_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T169","v":0},{"$f":"+IF(Energía!F172=0,0,F172*Energía!G172/Energía!F172)","v":0},{"$f":"+IF(Energía!G172=0,0,G172*Energía!H172/Energía!G172)","v":0},{"$f":"+IF(Energía!H172=0,0,H172*Energía!I172/Energía!H172)","v":0},{"$f":"+IF(Energía!I172=0,0,I172*Energía!J172/Energía!I172)","v":0},{"$f":"+IF(Energía!J172=0,0,J172*Energía!K172/Energía!J172)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J172*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T172:W172,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A170","v":"BTS_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T170","v":0},{"$f":"+IF(Energía!F173=0,0,F173*Energía!G173/Energía!F173)","v":0},{"$f":"+IF(Energía!G173=0,0,G173*Energía!H173/Energía!G173)","v":0},{"$f":"+IF(Energía!H173=0,0,H173*Energía!I173/Energía!H173)","v":0},{"$f":"+IF(Energía!I173=0,0,I173*Energía!J173/Energía!I173)","v":0},{"$f":"+IF(Energía!J173=0,0,J173*Energía!K173/Energía!J173)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J173*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T173:W173,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A171","v":"BTS_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T171","v":0},{"$f":"+IF(Energía!F174=0,0,F174*Energía!G174/Energía!F174)","v":0},{"$f":"+IF(Energía!G174=0,0,G174*Energía!H174/Energía!G174)","v":0},{"$f":"+IF(Energía!H174=0,0,H174*Energía!I174/Energía!H174)","v":0},{"$f":"+IF(Energía!I174=0,0,I174*Energía!J174/Energía!I174)","v":0},{"$f":"+IF(Energía!J174=0,0,J174*Energía!K174/Energía!J174)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J174*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T174:W174,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A172","v":"BTS_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T172","v":0},{"$f":"+IF(Energía!F175=0,0,F175*Energía!G175/Energía!F175)","v":0},{"$f":"+IF(Energía!G175=0,0,G175*Energía!H175/Energía!G175)","v":0},{"$f":"+IF(Energía!H175=0,0,H175*Energía!I175/Energía!H175)","v":0},{"$f":"+IF(Energía!I175=0,0,I175*Energía!J175/Energía!I175)","v":0},{"$f":"+IF(Energía!J175=0,0,J175*Energía!K175/Energía!J175)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J175*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T175:W175,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A173","v":"BTS_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T173","v":0},{"$f":"+IF(Energía!F176=0,0,F176*Energía!G176/Energía!F176)","v":0},{"$f":"+IF(Energía!G176=0,0,G176*Energía!H176/Energía!G176)","v":0},{"$f":"+IF(Energía!H176=0,0,H176*Energía!I176/Energía!H176)","v":0},{"$f":"+IF(Energía!I176=0,0,I176*Energía!J176/Energía!I176)","v":0},{"$f":"+IF(Energía!J176=0,0,J176*Energía!K176/Energía!J176)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J176*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T176:W176,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A174","v":"BTS_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T174","v":0},{"$f":"+IF(Energía!F177=0,0,F177*Energía!G177/Energía!F177)","v":0},{"$f":"+IF(Energía!G177=0,0,G177*Energía!H177/Energía!G177)","v":0},{"$f":"+IF(Energía!H177=0,0,H177*Energía!I177/Energía!H177)","v":0},{"$f":"+IF(Energía!I177=0,0,I177*Energía!J177/Energía!I177)","v":0},{"$f":"+IF(Energía!J177=0,0,J177*Energía!K177/Energía!J177)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J177*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T177:W177,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A175","v":"BTS_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T175","v":0},{"$f":"+IF(Energía!F178=0,0,F178*Energía!G178/Energía!F178)","v":0},{"$f":"+IF(Energía!G178=0,0,G178*Energía!H178/Energía!G178)","v":0},{"$f":"+IF(Energía!H178=0,0,H178*Energía!I178/Energía!H178)","v":0},{"$f":"+IF(Energía!I178=0,0,I178*Energía!J178/Energía!I178)","v":0},{"$f":"+IF(Energía!J178=0,0,J178*Energía!K178/Energía!J178)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J178*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T178:W178,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T176","v":0},{"$f":"+IF(Energía!F179=0,0,F179*Energía!G179/Energía!F179)","v":0},{"$f":"+IF(Energía!G179=0,0,G179*Energía!H179/Energía!G179)","v":0},{"$f":"+IF(Energía!H179=0,0,H179*Energía!I179/Energía!H179)","v":0},{"$f":"+IF(Energía!I179=0,0,I179*Energía!J179/Energía!I179)","v":0},{"$f":"+IF(Energía!J179=0,0,J179*Energía!K179/Energía!J179)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J179*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T179:W179,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T177","v":0},{"$f":"+IF(Energía!F180=0,0,F180*Energía!G180/Energía!F180)","v":0},{"$f":"+IF(Energía!G180=0,0,G180*Energía!H180/Energía!G180)","v":0},{"$f":"+IF(Energía!H180=0,0,H180*Energía!I180/Energía!H180)","v":0},{"$f":"+IF(Energía!I180=0,0,I180*Energía!J180/Energía!I180)","v":0},{"$f":"+IF(Energía!J180=0,0,J180*Energía!K180/Energía!J180)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J180*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T180:W180,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A178","v":"BTS_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T178","v":0},{"$f":"+IF(Energía!F181=0,0,F181*Energía!G181/Energía!F181)","v":0},{"$f":"+IF(Energía!G181=0,0,G181*Energía!H181/Energía!G181)","v":0},{"$f":"+IF(Energía!H181=0,0,H181*Energía!I181/Energía!H181)","v":0},{"$f":"+IF(Energía!I181=0,0,I181*Energía!J181/Energía!I181)","v":0},{"$f":"+IF(Energía!J181=0,0,J181*Energía!K181/Energía!J181)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J181*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T181:W181,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A179","v":"BTS_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T179","v":0},{"$f":"+IF(Energía!F182=0,0,F182*Energía!G182/Energía!F182)","v":0},{"$f":"+IF(Energía!G182=0,0,G182*Energía!H182/Energía!G182)","v":0},{"$f":"+IF(Energía!H182=0,0,H182*Energía!I182/Energía!H182)","v":0},{"$f":"+IF(Energía!I182=0,0,I182*Energía!J182/Energía!I182)","v":0},{"$f":"+IF(Energía!J182=0,0,J182*Energía!K182/Energía!J182)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J182*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T182:W182,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A180","v":"BTS_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T180","v":0},{"$f":"+IF(Energía!F183=0,0,F183*Energía!G183/Energía!F183)","v":0},{"$f":"+IF(Energía!G183=0,0,G183*Energía!H183/Energía!G183)","v":0},{"$f":"+IF(Energía!H183=0,0,H183*Energía!I183/Energía!H183)","v":0},{"$f":"+IF(Energía!I183=0,0,I183*Energía!J183/Energía!I183)","v":0},{"$f":"+IF(Energía!J183=0,0,J183*Energía!K183/Energía!J183)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J183*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T183:W183,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A181","v":"BTS_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T181","v":0},{"$f":"+IF(Energía!F184=0,0,F184*Energía!G184/Energía!F184)","v":0},{"$f":"+IF(Energía!G184=0,0,G184*Energía!H184/Energía!G184)","v":0},{"$f":"+IF(Energía!H184=0,0,H184*Energía!I184/Energía!H184)","v":0},{"$f":"+IF(Energía!I184=0,0,I184*Energía!J184/Energía!I184)","v":0},{"$f":"+IF(Energía!J184=0,0,J184*Energía!K184/Energía!J184)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J184*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T184:W184,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A182","v":"BTS_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T182","v":0},{"$f":"+IF(Energía!F185=0,0,F185*Energía!G185/Energía!F185)","v":0},{"$f":"+IF(Energía!G185=0,0,G185*Energía!H185/Energía!G185)","v":0},{"$f":"+IF(Energía!H185=0,0,H185*Energía!I185/Energía!H185)","v":0},{"$f":"+IF(Energía!I185=0,0,I185*Energía!J185/Energía!I185)","v":0},{"$f":"+IF(Energía!J185=0,0,J185*Energía!K185/Energía!J185)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J185*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T185:W185,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A183","v":"BTS_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T183","v":0},{"$f":"+IF(Energía!F186=0,0,F186*Energía!G186/Energía!F186)","v":0},{"$f":"+IF(Energía!G186=0,0,G186*Energía!H186/Energía!G186)","v":0},{"$f":"+IF(Energía!H186=0,0,H186*Energía!I186/Energía!H186)","v":0},{"$f":"+IF(Energía!I186=0,0,I186*Energía!J186/Energía!I186)","v":0},{"$f":"+IF(Energía!J186=0,0,J186*Energía!K186/Energía!J186)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J186*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T186:W186,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A184","v":"BTS_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T184","v":0},{"$f":"+IF(Energía!F187=0,0,F187*Energía!G187/Energía!F187)","v":0},{"$f":"+IF(Energía!G187=0,0,G187*Energía!H187/Energía!G187)","v":0},{"$f":"+IF(Energía!H187=0,0,H187*Energía!I187/Energía!H187)","v":0},{"$f":"+IF(Energía!I187=0,0,I187*Energía!J187/Energía!I187)","v":0},{"$f":"+IF(Energía!J187=0,0,J187*Energía!K187/Energía!J187)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J187*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T187:W187,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A185","v":"BTS_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T185","v":0},{"$f":"+IF(Energía!F188=0,0,F188*Energía!G188/Energía!F188)","v":0},{"$f":"+IF(Energía!G188=0,0,G188*Energía!H188/Energía!G188)","v":0},{"$f":"+IF(Energía!H188=0,0,H188*Energía!I188/Energía!H188)","v":0},{"$f":"+IF(Energía!I188=0,0,I188*Energía!J188/Energía!I188)","v":0},{"$f":"+IF(Energía!J188=0,0,J188*Energía!K188/Energía!J188)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J188*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T188:W188,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A186","v":"BTS_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T186","v":0},{"$f":"+IF(Energía!F189=0,0,F189*Energía!G189/Energía!F189)","v":0},{"$f":"+IF(Energía!G189=0,0,G189*Energía!H189/Energía!G189)","v":0},{"$f":"+IF(Energía!H189=0,0,H189*Energía!I189/Energía!H189)","v":0},{"$f":"+IF(Energía!I189=0,0,I189*Energía!J189/Energía!I189)","v":0},{"$f":"+IF(Energía!J189=0,0,J189*Energía!K189/Energía!J189)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J189*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T189:W189,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T187","v":0},{"$f":"+IF(Energía!F190=0,0,F190*Energía!G190/Energía!F190)","v":0},{"$f":"+IF(Energía!G190=0,0,G190*Energía!H190/Energía!G190)","v":0},{"$f":"+IF(Energía!H190=0,0,H190*Energía!I190/Energía!H190)","v":0},{"$f":"+IF(Energía!I190=0,0,I190*Energía!J190/Energía!I190)","v":0},{"$f":"+IF(Energía!J190=0,0,J190*Energía!K190/Energía!J190)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J190*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T190:W190,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T188","v":0},{"$f":"+IF(Energía!F191=0,0,F191*Energía!G191/Energía!F191)","v":0},{"$f":"+IF(Energía!G191=0,0,G191*Energía!H191/Energía!G191)","v":0},{"$f":"+IF(Energía!H191=0,0,H191*Energía!I191/Energía!H191)","v":0},{"$f":"+IF(Energía!I191=0,0,I191*Energía!J191/Energía!I191)","v":0},{"$f":"+IF(Energía!J191=0,0,J191*Energía!K191/Energía!J191)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J191*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T191:W191,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A189","v":"Alumbrado Público"},null,null,null,null,{"$f":"+DdaAñoBase!T189","v":0},{"$f":"+IF(Energía!F192=0,0,F192*Energía!G192/Energía!F192)","v":0},{"$f":"+IF(Energía!G192=0,0,G192*Energía!H192/Energía!G192)","v":0},{"$f":"+IF(Energía!H192=0,0,H192*Energía!I192/Energía!H192)","v":0},{"$f":"+IF(Energía!I192=0,0,I192*Energía!J192/Energía!I192)","v":0},{"$f":"+IF(Energía!J192=0,0,J192*Energía!K192/Energía!J192)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J192*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T192:W192,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A190","v":"GRANDES CLIENTES"},null,null,null,null,{"$f":"+DdaAñoBase!T190","v":0},{"$f":"+IF(Energía!F193=0,0,F193*Energía!G193/Energía!F193)","v":0},{"$f":"+IF(Energía!G193=0,0,G193*Energía!H193/Energía!G193)","v":0},{"$f":"+IF(Energía!H193=0,0,H193*Energía!I193/Energía!H193)","v":0},{"$f":"+IF(Energía!I193=0,0,I193*Energía!J193/Energía!I193)","v":0},{"$f":"+IF(Energía!J193=0,0,J193*Energía!K193/Energía!J193)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J193*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T193:W193,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A191","v":"MTD_GC"},null,null,null,null,{"$f":"+DdaAñoBase!T191","v":0},{"$f":"+IF(Energía!F194=0,0,F194*Energía!G194/Energía!F194)","v":0},{"$f":"+IF(Energía!G194=0,0,G194*Energía!H194/Energía!G194)","v":0},{"$f":"+IF(Energía!H194=0,0,H194*Energía!I194/Energía!H194)","v":0},{"$f":"+IF(Energía!I194=0,0,I194*Energía!J194/Energía!I194)","v":0},{"$f":"+IF(Energía!J194=0,0,J194*Energía!K194/Energía!J194)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J194*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T194:W194,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A192","v":"BTD_GC"},null,null,null,null,{"$f":"+DdaAñoBase!T192","v":0},{"$f":"+IF(Energía!F195=0,0,F195*Energía!G195/Energía!F195)","v":0},{"$f":"+IF(Energía!G195=0,0,G195*Energía!H195/Energía!G195)","v":0},{"$f":"+IF(Energía!H195=0,0,H195*Energía!I195/Energía!H195)","v":0},{"$f":"+IF(Energía!I195=0,0,I195*Energía!J195/Energía!I195)","v":0},{"$f":"+IF(Energía!J195=0,0,J195*Energía!K195/Energía!J195)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J195*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T195:W195,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A193","v":"BTSH"},null,null,null,null,{"$f":"+DdaAñoBase!T193","v":0},{"$f":"+IF(Energía!F196=0,0,F196*Energía!G196/Energía!F196)","v":0},{"$f":"+IF(Energía!G196=0,0,G196*Energía!H196/Energía!G196)","v":0},{"$f":"+IF(Energía!H196=0,0,H196*Energía!I196/Energía!H196)","v":0},{"$f":"+IF(Energía!I196=0,0,I196*Energía!J196/Energía!I196)","v":0},{"$f":"+IF(Energía!J196=0,0,J196*Energía!K196/Energía!J196)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J196*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T196:W196,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A194","v":"BTSH_1"},null,null,null,null,{"$f":"+DdaAñoBase!T194","v":0},{"$f":"+IF(Energía!F197=0,0,F197*Energía!G197/Energía!F197)","v":0},{"$f":"+IF(Energía!G197=0,0,G197*Energía!H197/Energía!G197)","v":0},{"$f":"+IF(Energía!H197=0,0,H197*Energía!I197/Energía!H197)","v":0},{"$f":"+IF(Energía!I197=0,0,I197*Energía!J197/Energía!I197)","v":0},{"$f":"+IF(Energía!J197=0,0,J197*Energía!K197/Energía!J197)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J197*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T197:W197,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A195","v":"BTSH_1 Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T195","v":0},{"$f":"+IF(Energía!F198=0,0,F198*Energía!G198/Energía!F198)","v":0},{"$f":"+IF(Energía!G198=0,0,G198*Energía!H198/Energía!G198)","v":0},{"$f":"+IF(Energía!H198=0,0,H198*Energía!I198/Energía!H198)","v":0},{"$f":"+IF(Energía!I198=0,0,I198*Energía!J198/Energía!I198)","v":0},{"$f":"+IF(Energía!J198=0,0,J198*Energía!K198/Energía!J198)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J198*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G198-M198","v":0},{"$f":"+H198-N198","v":0},{"$f":"+I198-O198","v":0},{"$f":"+J198-P198","v":0},{"$f":"+K198-Q198","v":0},{"$f":"+SUMPRODUCT(T198:W198,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T196","v":0},{"$f":"+IF(Energía!F199=0,0,F199*Energía!G199/Energía!F199)","v":0},{"$f":"+IF(Energía!G199=0,0,G199*Energía!H199/Energía!G199)","v":0},{"$f":"+IF(Energía!H199=0,0,H199*Energía!I199/Energía!H199)","v":0},{"$f":"+IF(Energía!I199=0,0,I199*Energía!J199/Energía!I199)","v":0},{"$f":"+IF(Energía!J199=0,0,J199*Energía!K199/Energía!J199)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J199*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T199:W199,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T197","v":0},{"$f":"+IF(Energía!F200=0,0,F200*Energía!G200/Energía!F200)","v":0},{"$f":"+IF(Energía!G200=0,0,G200*Energía!H200/Energía!G200)","v":0},{"$f":"+IF(Energía!H200=0,0,H200*Energía!I200/Energía!H200)","v":0},{"$f":"+IF(Energía!I200=0,0,I200*Energía!J200/Energía!I200)","v":0},{"$f":"+IF(Energía!J200=0,0,J200*Energía!K200/Energía!J200)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J200*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T200:W200,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A198","v":"BTSH_2"},null,null,null,null,{"$f":"+DdaAñoBase!T198","v":0},{"$f":"+IF(Energía!F201=0,0,F201*Energía!G201/Energía!F201)","v":0},{"$f":"+IF(Energía!G201=0,0,G201*Energía!H201/Energía!G201)","v":0},{"$f":"+IF(Energía!H201=0,0,H201*Energía!I201/Energía!H201)","v":0},{"$f":"+IF(Energía!I201=0,0,I201*Energía!J201/Energía!I201)","v":0},{"$f":"+IF(Energía!J201=0,0,J201*Energía!K201/Energía!J201)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J201*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T201:W201,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A199","v":"BTSH_2 Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T199","v":0},{"$f":"+IF(Energía!F202=0,0,F202*Energía!G202/Energía!F202)","v":0},{"$f":"+IF(Energía!G202=0,0,G202*Energía!H202/Energía!G202)","v":0},{"$f":"+IF(Energía!H202=0,0,H202*Energía!I202/Energía!H202)","v":0},{"$f":"+IF(Energía!I202=0,0,I202*Energía!J202/Energía!I202)","v":0},{"$f":"+IF(Energía!J202=0,0,J202*Energía!K202/Energía!J202)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J202*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T202:W202,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T200","v":0},{"$f":"+IF(Energía!F203=0,0,F203*Energía!G203/Energía!F203)","v":0},{"$f":"+IF(Energía!G203=0,0,G203*Energía!H203/Energía!G203)","v":0},{"$f":"+IF(Energía!H203=0,0,H203*Energía!I203/Energía!H203)","v":0},{"$f":"+IF(Energía!I203=0,0,I203*Energía!J203/Energía!I203)","v":0},{"$f":"+IF(Energía!J203=0,0,J203*Energía!K203/Energía!J203)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J203*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T203:W203,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T201","v":0},{"$f":"+IF(Energía!F204=0,0,F204*Energía!G204/Energía!F204)","v":0},{"$f":"+IF(Energía!G204=0,0,G204*Energía!H204/Energía!G204)","v":0},{"$f":"+IF(Energía!H204=0,0,H204*Energía!I204/Energía!H204)","v":0},{"$f":"+IF(Energía!I204=0,0,I204*Energía!J204/Energía!I204)","v":0},{"$f":"+IF(Energía!J204=0,0,J204*Energía!K204/Energía!J204)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J204*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T204:W204,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A202","v":"BTSH_3"},null,null,null,null,{"$f":"+DdaAñoBase!T202","v":0},{"$f":"+IF(Energía!F205=0,0,F205*Energía!G205/Energía!F205)","v":0},{"$f":"+IF(Energía!G205=0,0,G205*Energía!H205/Energía!G205)","v":0},{"$f":"+IF(Energía!H205=0,0,H205*Energía!I205/Energía!H205)","v":0},{"$f":"+IF(Energía!I205=0,0,I205*Energía!J205/Energía!I205)","v":0},{"$f":"+IF(Energía!J205=0,0,J205*Energía!K205/Energía!J205)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J205*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T205:W205,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A203","v":"BTSH_3 Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T203","v":0},{"$f":"+IF(Energía!F206=0,0,F206*Energía!G206/Energía!F206)","v":0},{"$f":"+IF(Energía!G206=0,0,G206*Energía!H206/Energía!G206)","v":0},{"$f":"+IF(Energía!H206=0,0,H206*Energía!I206/Energía!H206)","v":0},{"$f":"+IF(Energía!I206=0,0,I206*Energía!J206/Energía!I206)","v":0},{"$f":"+IF(Energía!J206=0,0,J206*Energía!K206/Energía!J206)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J206*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T206:W206,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},null,null,null,null,{"$f":"+DdaAñoBase!T204","v":0},{"$f":"+IF(Energía!F207=0,0,F207*Energía!G207/Energía!F207)","v":0},{"$f":"+IF(Energía!G207=0,0,G207*Energía!H207/Energía!G207)","v":0},{"$f":"+IF(Energía!H207=0,0,H207*Energía!I207/Energía!H207)","v":0},{"$f":"+IF(Energía!I207=0,0,I207*Energía!J207/Energía!I207)","v":0},{"$f":"+IF(Energía!J207=0,0,J207*Energía!K207/Energía!J207)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J207*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T207:W207,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},null,null,null,null,{"$f":"+DdaAñoBase!T205","v":0},{"$f":"+IF(Energía!F208=0,0,F208*Energía!G208/Energía!F208)","v":0},{"$f":"+IF(Energía!G208=0,0,G208*Energía!H208/Energía!G208)","v":0},{"$f":"+IF(Energía!H208=0,0,H208*Energía!I208/Energía!H208)","v":0},{"$f":"+IF(Energía!I208=0,0,I208*Energía!J208/Energía!I208)","v":0},{"$f":"+IF(Energía!J208=0,0,J208*Energía!K208/Energía!J208)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J208*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T208:W208,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A206","v":"BTS Prepago"},null,null,null,null,{"$f":"+DdaAñoBase!T206","v":0},{"$f":"+IF(Energía!F209=0,0,F209*Energía!G209/Energía!F209)","v":0},{"$f":"+IF(Energía!G209=0,0,G209*Energía!H209/Energía!G209)","v":0},{"$f":"+IF(Energía!H209=0,0,H209*Energía!I209/Energía!H209)","v":0},{"$f":"+IF(Energía!I209=0,0,I209*Energía!J209/Energía!I209)","v":0},{"$f":"+IF(Energía!J209=0,0,J209*Energía!K209/Energía!J209)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J209*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T209:W209,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A207","v":"BTS Prep"},null,null,null,null,{"$f":"+DdaAñoBase!T207","v":0},{"$f":"+IF(Energía!F210=0,0,F210*Energía!G210/Energía!F210)","v":0},{"$f":"+IF(Energía!G210=0,0,G210*Energía!H210/Energía!G210)","v":0},{"$f":"+IF(Energía!H210=0,0,H210*Energía!I210/Energía!H210)","v":0},{"$f":"+IF(Energía!I210=0,0,I210*Energía!J210/Energía!I210)","v":0},{"$f":"+IF(Energía!J210=0,0,J210*Energía!K210/Energía!J210)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J210*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T210:W210,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A208","v":"BTS Prepago Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T208","v":0},{"$f":"+IF(Energía!F211=0,0,F211*Energía!G211/Energía!F211)","v":0},{"$f":"+IF(Energía!G211=0,0,G211*Energía!H211/Energía!G211)","v":0},{"$f":"+IF(Energía!H211=0,0,H211*Energía!I211/Energía!H211)","v":0},{"$f":"+IF(Energía!I211=0,0,I211*Energía!J211/Energía!I211)","v":0},{"$f":"+IF(Energía!J211=0,0,J211*Energía!K211/Energía!J211)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J211*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T211:W211,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A209","v":"BTS Prepago Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T209","v":0},{"$f":"+IF(Energía!F212=0,0,F212*Energía!G212/Energía!F212)","v":0},{"$f":"+IF(Energía!G212=0,0,G212*Energía!H212/Energía!G212)","v":0},{"$f":"+IF(Energía!H212=0,0,H212*Energía!I212/Energía!H212)","v":0},{"$f":"+IF(Energía!I212=0,0,I212*Energía!J212/Energía!I212)","v":0},{"$f":"+IF(Energía!J212=0,0,J212*Energía!K212/Energía!J212)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J212*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T212:W212,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T210","v":0},{"$f":"+IF(Energía!F213=0,0,F213*Energía!G213/Energía!F213)","v":0},{"$f":"+IF(Energía!G213=0,0,G213*Energía!H213/Energía!G213)","v":0},{"$f":"+IF(Energía!H213=0,0,H213*Energía!I213/Energía!H213)","v":0},{"$f":"+IF(Energía!I213=0,0,I213*Energía!J213/Energía!I213)","v":0},{"$f":"+IF(Energía!J213=0,0,J213*Energía!K213/Energía!J213)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J213*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T213:W213,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T211","v":0},{"$f":"+IF(Energía!F214=0,0,F214*Energía!G214/Energía!F214)","v":0},{"$f":"+IF(Energía!G214=0,0,G214*Energía!H214/Energía!G214)","v":0},{"$f":"+IF(Energía!H214=0,0,H214*Energía!I214/Energía!H214)","v":0},{"$f":"+IF(Energía!I214=0,0,I214*Energía!J214/Energía!I214)","v":0},{"$f":"+IF(Energía!J214=0,0,J214*Energía!K214/Energía!J214)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J214*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T214:W214,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A212","v":"BTS Prepago Político"},null,null,null,null,{"$f":"+DdaAñoBase!T212","v":0},{"$f":"+IF(Energía!F215=0,0,F215*Energía!G215/Energía!F215)","v":0},{"$f":"+IF(Energía!G215=0,0,G215*Energía!H215/Energía!G215)","v":0},{"$f":"+IF(Energía!H215=0,0,H215*Energía!I215/Energía!H215)","v":0},{"$f":"+IF(Energía!I215=0,0,I215*Energía!J215/Energía!I215)","v":0},{"$f":"+IF(Energía!J215=0,0,J215*Energía!K215/Energía!J215)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J215*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T215:W215,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A213","v":"BTS Prepago x1"},null,null,null,null,{"$f":"+DdaAñoBase!T213","v":0},{"$f":"+IF(Energía!F216=0,0,F216*Energía!G216/Energía!F216)","v":0},{"$f":"+IF(Energía!G216=0,0,G216*Energía!H216/Energía!G216)","v":0},{"$f":"+IF(Energía!H216=0,0,H216*Energía!I216/Energía!H216)","v":0},{"$f":"+IF(Energía!I216=0,0,I216*Energía!J216/Energía!I216)","v":0},{"$f":"+IF(Energía!J216=0,0,J216*Energía!K216/Energía!J216)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J216*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T216:W216,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A214","v":"BTS Prepago x2"},null,null,null,null,{"$f":"+DdaAñoBase!T214","v":0},{"$f":"+IF(Energía!F217=0,0,F217*Energía!G217/Energía!F217)","v":0},{"$f":"+IF(Energía!G217=0,0,G217*Energía!H217/Energía!G217)","v":0},{"$f":"+IF(Energía!H217=0,0,H217*Energía!I217/Energía!H217)","v":0},{"$f":"+IF(Energía!I217=0,0,I217*Energía!J217/Energía!I217)","v":0},{"$f":"+IF(Energía!J217=0,0,J217*Energía!K217/Energía!J217)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J217*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G217-M217","v":0},{"$f":"+H217-N217","v":0},{"$f":"+I217-O217","v":0},{"$f":"+J217-P217","v":0},{"$f":"+K217-Q217","v":0},{"$f":"+SUMPRODUCT(T217:W217,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A215","v":"BTS Prepago Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T215","v":0},{"$f":"+IF(Energía!F218=0,0,F218*Energía!G218/Energía!F218)","v":0},{"$f":"+IF(Energía!G218=0,0,G218*Energía!H218/Energía!G218)","v":0},{"$f":"+IF(Energía!H218=0,0,H218*Energía!I218/Energía!H218)","v":0},{"$f":"+IF(Energía!I218=0,0,I218*Energía!J218/Energía!I218)","v":0},{"$f":"+IF(Energía!J218=0,0,J218*Energía!K218/Energía!J218)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J218*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T218:W218,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T216","v":0},{"$f":"+IF(Energía!F219=0,0,F219*Energía!G219/Energía!F219)","v":0},{"$f":"+IF(Energía!G219=0,0,G219*Energía!H219/Energía!G219)","v":0},{"$f":"+IF(Energía!H219=0,0,H219*Energía!I219/Energía!H219)","v":0},{"$f":"+IF(Energía!I219=0,0,I219*Energía!J219/Energía!I219)","v":0},{"$f":"+IF(Energía!J219=0,0,J219*Energía!K219/Energía!J219)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J219*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T219:W219,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T217","v":0},{"$f":"+IF(Energía!F220=0,0,F220*Energía!G220/Energía!F220)","v":0},{"$f":"+IF(Energía!G220=0,0,G220*Energía!H220/Energía!G220)","v":0},{"$f":"+IF(Energía!H220=0,0,H220*Energía!I220/Energía!H220)","v":0},{"$f":"+IF(Energía!I220=0,0,I220*Energía!J220/Energía!I220)","v":0},{"$f":"+IF(Energía!J220=0,0,J220*Energía!K220/Energía!J220)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J220*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T220:W220,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T218","v":0},{"$f":"+IF(Energía!F221=0,0,F221*Energía!G221/Energía!F221)","v":0},{"$f":"+IF(Energía!G221=0,0,G221*Energía!H221/Energía!G221)","v":0},{"$f":"+IF(Energía!H221=0,0,H221*Energía!I221/Energía!H221)","v":0},{"$f":"+IF(Energía!I221=0,0,I221*Energía!J221/Energía!I221)","v":0},{"$f":"+IF(Energía!J221=0,0,J221*Energía!K221/Energía!J221)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J221*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T221:W221,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A219","v":"X1D_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T219","v":0},{"$f":"+IF(Energía!F222=0,0,F222*Energía!G222/Energía!F222)","v":0},{"$f":"+IF(Energía!G222=0,0,G222*Energía!H222/Energía!G222)","v":0},{"$f":"+IF(Energía!H222=0,0,H222*Energía!I222/Energía!H222)","v":0},{"$f":"+IF(Energía!I222=0,0,I222*Energía!J222/Energía!I222)","v":0},{"$f":"+IF(Energía!J222=0,0,J222*Energía!K222/Energía!J222)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J222*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T222:W222,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A220","v":"X1D_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T220","v":0},{"$f":"+IF(Energía!F223=0,0,F223*Energía!G223/Energía!F223)","v":0},{"$f":"+IF(Energía!G223=0,0,G223*Energía!H223/Energía!G223)","v":0},{"$f":"+IF(Energía!H223=0,0,H223*Energía!I223/Energía!H223)","v":0},{"$f":"+IF(Energía!I223=0,0,I223*Energía!J223/Energía!I223)","v":0},{"$f":"+IF(Energía!J223=0,0,J223*Energía!K223/Energía!J223)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J223*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T223:W223,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A221","v":"X1D_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T221","v":0},{"$f":"+IF(Energía!F224=0,0,F224*Energía!G224/Energía!F224)","v":0},{"$f":"+IF(Energía!G224=0,0,G224*Energía!H224/Energía!G224)","v":0},{"$f":"+IF(Energía!H224=0,0,H224*Energía!I224/Energía!H224)","v":0},{"$f":"+IF(Energía!I224=0,0,I224*Energía!J224/Energía!I224)","v":0},{"$f":"+IF(Energía!J224=0,0,J224*Energía!K224/Energía!J224)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J224*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T224:W224,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A222","v":"X1D_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T222","v":0},{"$f":"+IF(Energía!F225=0,0,F225*Energía!G225/Energía!F225)","v":0},{"$f":"+IF(Energía!G225=0,0,G225*Energía!H225/Energía!G225)","v":0},{"$f":"+IF(Energía!H225=0,0,H225*Energía!I225/Energía!H225)","v":0},{"$f":"+IF(Energía!I225=0,0,I225*Energía!J225/Energía!I225)","v":0},{"$f":"+IF(Energía!J225=0,0,J225*Energía!K225/Energía!J225)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J225*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T225:W225,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A223","v":"X1D_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T223","v":0},{"$f":"+IF(Energía!F226=0,0,F226*Energía!G226/Energía!F226)","v":0},{"$f":"+IF(Energía!G226=0,0,G226*Energía!H226/Energía!G226)","v":0},{"$f":"+IF(Energía!H226=0,0,H226*Energía!I226/Energía!H226)","v":0},{"$f":"+IF(Energía!I226=0,0,I226*Energía!J226/Energía!I226)","v":0},{"$f":"+IF(Energía!J226=0,0,J226*Energía!K226/Energía!J226)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J226*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T226:W226,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A224","v":"X1D_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T224","v":0},{"$f":"+IF(Energía!F227=0,0,F227*Energía!G227/Energía!F227)","v":0},{"$f":"+IF(Energía!G227=0,0,G227*Energía!H227/Energía!G227)","v":0},{"$f":"+IF(Energía!H227=0,0,H227*Energía!I227/Energía!H227)","v":0},{"$f":"+IF(Energía!I227=0,0,I227*Energía!J227/Energía!I227)","v":0},{"$f":"+IF(Energía!J227=0,0,J227*Energía!K227/Energía!J227)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J227*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T227:W227,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A225","v":"X1D_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T225","v":0},{"$f":"+IF(Energía!F228=0,0,F228*Energía!G228/Energía!F228)","v":0},{"$f":"+IF(Energía!G228=0,0,G228*Energía!H228/Energía!G228)","v":0},{"$f":"+IF(Energía!H228=0,0,H228*Energía!I228/Energía!H228)","v":0},{"$f":"+IF(Energía!I228=0,0,I228*Energía!J228/Energía!I228)","v":0},{"$f":"+IF(Energía!J228=0,0,J228*Energía!K228/Energía!J228)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J228*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T228:W228,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A226","v":"X1D_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T226","v":0},{"$f":"+IF(Energía!F229=0,0,F229*Energía!G229/Energía!F229)","v":0},{"$f":"+IF(Energía!G229=0,0,G229*Energía!H229/Energía!G229)","v":0},{"$f":"+IF(Energía!H229=0,0,H229*Energía!I229/Energía!H229)","v":0},{"$f":"+IF(Energía!I229=0,0,I229*Energía!J229/Energía!I229)","v":0},{"$f":"+IF(Energía!J229=0,0,J229*Energía!K229/Energía!J229)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J229*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T229:W229,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T227","v":0},{"$f":"+IF(Energía!F230=0,0,F230*Energía!G230/Energía!F230)","v":0},{"$f":"+IF(Energía!G230=0,0,G230*Energía!H230/Energía!G230)","v":0},{"$f":"+IF(Energía!H230=0,0,H230*Energía!I230/Energía!H230)","v":0},{"$f":"+IF(Energía!I230=0,0,I230*Energía!J230/Energía!I230)","v":0},{"$f":"+IF(Energía!J230=0,0,J230*Energía!K230/Energía!J230)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J230*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T230:W230,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T228","v":0},{"$f":"+IF(Energía!F231=0,0,F231*Energía!G231/Energía!F231)","v":0},{"$f":"+IF(Energía!G231=0,0,G231*Energía!H231/Energía!G231)","v":0},{"$f":"+IF(Energía!H231=0,0,H231*Energía!I231/Energía!H231)","v":0},{"$f":"+IF(Energía!I231=0,0,I231*Energía!J231/Energía!I231)","v":0},{"$f":"+IF(Energía!J231=0,0,J231*Energía!K231/Energía!J231)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J231*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T231:W231,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T229","v":0},{"$f":"+IF(Energía!F232=0,0,F232*Energía!G232/Energía!F232)","v":0},{"$f":"+IF(Energía!G232=0,0,G232*Energía!H232/Energía!G232)","v":0},{"$f":"+IF(Energía!H232=0,0,H232*Energía!I232/Energía!H232)","v":0},{"$f":"+IF(Energía!I232=0,0,I232*Energía!J232/Energía!I232)","v":0},{"$f":"+IF(Energía!J232=0,0,J232*Energía!K232/Energía!J232)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J232*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T232:W232,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A230","v":"X1D_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T230","v":0},{"$f":"+IF(Energía!F233=0,0,F233*Energía!G233/Energía!F233)","v":0},{"$f":"+IF(Energía!G233=0,0,G233*Energía!H233/Energía!G233)","v":0},{"$f":"+IF(Energía!H233=0,0,H233*Energía!I233/Energía!H233)","v":0},{"$f":"+IF(Energía!I233=0,0,I233*Energía!J233/Energía!I233)","v":0},{"$f":"+IF(Energía!J233=0,0,J233*Energía!K233/Energía!J233)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J233*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T233:W233,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A231","v":"X1D_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T231","v":0},{"$f":"+IF(Energía!F234=0,0,F234*Energía!G234/Energía!F234)","v":0},{"$f":"+IF(Energía!G234=0,0,G234*Energía!H234/Energía!G234)","v":0},{"$f":"+IF(Energía!H234=0,0,H234*Energía!I234/Energía!H234)","v":0},{"$f":"+IF(Energía!I234=0,0,I234*Energía!J234/Energía!I234)","v":0},{"$f":"+IF(Energía!J234=0,0,J234*Energía!K234/Energía!J234)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J234*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T234:W234,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A232","v":"X1D_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T232","v":0},{"$f":"+IF(Energía!F235=0,0,F235*Energía!G235/Energía!F235)","v":0},{"$f":"+IF(Energía!G235=0,0,G235*Energía!H235/Energía!G235)","v":0},{"$f":"+IF(Energía!H235=0,0,H235*Energía!I235/Energía!H235)","v":0},{"$f":"+IF(Energía!I235=0,0,I235*Energía!J235/Energía!I235)","v":0},{"$f":"+IF(Energía!J235=0,0,J235*Energía!K235/Energía!J235)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J235*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T235:W235,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A233","v":"X1D_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T233","v":0},{"$f":"+IF(Energía!F236=0,0,F236*Energía!G236/Energía!F236)","v":0},{"$f":"+IF(Energía!G236=0,0,G236*Energía!H236/Energía!G236)","v":0},{"$f":"+IF(Energía!H236=0,0,H236*Energía!I236/Energía!H236)","v":0},{"$f":"+IF(Energía!I236=0,0,I236*Energía!J236/Energía!I236)","v":0},{"$f":"+IF(Energía!J236=0,0,J236*Energía!K236/Energía!J236)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J236*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T236:W236,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A234","v":"X1D_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T234","v":0},{"$f":"+IF(Energía!F237=0,0,F237*Energía!G237/Energía!F237)","v":0},{"$f":"+IF(Energía!G237=0,0,G237*Energía!H237/Energía!G237)","v":0},{"$f":"+IF(Energía!H237=0,0,H237*Energía!I237/Energía!H237)","v":0},{"$f":"+IF(Energía!I237=0,0,I237*Energía!J237/Energía!I237)","v":0},{"$f":"+IF(Energía!J237=0,0,J237*Energía!K237/Energía!J237)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J237*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T237:W237,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A235","v":"X1D_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T235","v":0},{"$f":"+IF(Energía!F238=0,0,F238*Energía!G238/Energía!F238)","v":0},{"$f":"+IF(Energía!G238=0,0,G238*Energía!H238/Energía!G238)","v":0},{"$f":"+IF(Energía!H238=0,0,H238*Energía!I238/Energía!H238)","v":0},{"$f":"+IF(Energía!I238=0,0,I238*Energía!J238/Energía!I238)","v":0},{"$f":"+IF(Energía!J238=0,0,J238*Energía!K238/Energía!J238)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J238*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T238:W238,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A236","v":"X1D_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T236","v":0},{"$f":"+IF(Energía!F239=0,0,F239*Energía!G239/Energía!F239)","v":0},{"$f":"+IF(Energía!G239=0,0,G239*Energía!H239/Energía!G239)","v":0},{"$f":"+IF(Energía!H239=0,0,H239*Energía!I239/Energía!H239)","v":0},{"$f":"+IF(Energía!I239=0,0,I239*Energía!J239/Energía!I239)","v":0},{"$f":"+IF(Energía!J239=0,0,J239*Energía!K239/Energía!J239)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J239*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T239:W239,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A237","v":"X1D_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T237","v":0},{"$f":"+IF(Energía!F240=0,0,F240*Energía!G240/Energía!F240)","v":0},{"$f":"+IF(Energía!G240=0,0,G240*Energía!H240/Energía!G240)","v":0},{"$f":"+IF(Energía!H240=0,0,H240*Energía!I240/Energía!H240)","v":0},{"$f":"+IF(Energía!I240=0,0,I240*Energía!J240/Energía!I240)","v":0},{"$f":"+IF(Energía!J240=0,0,J240*Energía!K240/Energía!J240)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J240*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T240:W240,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T238","v":0},{"$f":"+IF(Energía!F241=0,0,F241*Energía!G241/Energía!F241)","v":0},{"$f":"+IF(Energía!G241=0,0,G241*Energía!H241/Energía!G241)","v":0},{"$f":"+IF(Energía!H241=0,0,H241*Energía!I241/Energía!H241)","v":0},{"$f":"+IF(Energía!I241=0,0,I241*Energía!J241/Energía!I241)","v":0},{"$f":"+IF(Energía!J241=0,0,J241*Energía!K241/Energía!J241)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J241*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T241:W241,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T239","v":0},{"$f":"+IF(Energía!F242=0,0,F242*Energía!G242/Energía!F242)","v":0},{"$f":"+IF(Energía!G242=0,0,G242*Energía!H242/Energía!G242)","v":0},{"$f":"+IF(Energía!H242=0,0,H242*Energía!I242/Energía!H242)","v":0},{"$f":"+IF(Energía!I242=0,0,I242*Energía!J242/Energía!I242)","v":0},{"$f":"+IF(Energía!J242=0,0,J242*Energía!K242/Energía!J242)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J242*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T242:W242,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A240","v":"X1D_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T240","v":0},{"$f":"+IF(Energía!F243=0,0,F243*Energía!G243/Energía!F243)","v":0},{"$f":"+IF(Energía!G243=0,0,G243*Energía!H243/Energía!G243)","v":0},{"$f":"+IF(Energía!H243=0,0,H243*Energía!I243/Energía!H243)","v":0},{"$f":"+IF(Energía!I243=0,0,I243*Energía!J243/Energía!I243)","v":0},{"$f":"+IF(Energía!J243=0,0,J243*Energía!K243/Energía!J243)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J243*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T243:W243,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A241","v":"X1D_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T241","v":0},{"$f":"+IF(Energía!F244=0,0,F244*Energía!G244/Energía!F244)","v":0},{"$f":"+IF(Energía!G244=0,0,G244*Energía!H244/Energía!G244)","v":0},{"$f":"+IF(Energía!H244=0,0,H244*Energía!I244/Energía!H244)","v":0},{"$f":"+IF(Energía!I244=0,0,I244*Energía!J244/Energía!I244)","v":0},{"$f":"+IF(Energía!J244=0,0,J244*Energía!K244/Energía!J244)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J244*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T244:W244,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A242","v":"X1D_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T242","v":0},{"$f":"+IF(Energía!F245=0,0,F245*Energía!G245/Energía!F245)","v":0},{"$f":"+IF(Energía!G245=0,0,G245*Energía!H245/Energía!G245)","v":0},{"$f":"+IF(Energía!H245=0,0,H245*Energía!I245/Energía!H245)","v":0},{"$f":"+IF(Energía!I245=0,0,I245*Energía!J245/Energía!I245)","v":0},{"$f":"+IF(Energía!J245=0,0,J245*Energía!K245/Energía!J245)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J245*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T245:W245,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A243","v":"X1D_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T243","v":0},{"$f":"+IF(Energía!F246=0,0,F246*Energía!G246/Energía!F246)","v":0},{"$f":"+IF(Energía!G246=0,0,G246*Energía!H246/Energía!G246)","v":0},{"$f":"+IF(Energía!H246=0,0,H246*Energía!I246/Energía!H246)","v":0},{"$f":"+IF(Energía!I246=0,0,I246*Energía!J246/Energía!I246)","v":0},{"$f":"+IF(Energía!J246=0,0,J246*Energía!K246/Energía!J246)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J246*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T246:W246,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A244","v":"X1D_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T244","v":0},{"$f":"+IF(Energía!F247=0,0,F247*Energía!G247/Energía!F247)","v":0},{"$f":"+IF(Energía!G247=0,0,G247*Energía!H247/Energía!G247)","v":0},{"$f":"+IF(Energía!H247=0,0,H247*Energía!I247/Energía!H247)","v":0},{"$f":"+IF(Energía!I247=0,0,I247*Energía!J247/Energía!I247)","v":0},{"$f":"+IF(Energía!J247=0,0,J247*Energía!K247/Energía!J247)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J247*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T247:W247,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A245","v":"X1D_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T245","v":0},{"$f":"+IF(Energía!F248=0,0,F248*Energía!G248/Energía!F248)","v":0},{"$f":"+IF(Energía!G248=0,0,G248*Energía!H248/Energía!G248)","v":0},{"$f":"+IF(Energía!H248=0,0,H248*Energía!I248/Energía!H248)","v":0},{"$f":"+IF(Energía!I248=0,0,I248*Energía!J248/Energía!I248)","v":0},{"$f":"+IF(Energía!J248=0,0,J248*Energía!K248/Energía!J248)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J248*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T248:W248,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A246","v":"X1D_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T246","v":0},{"$f":"+IF(Energía!F249=0,0,F249*Energía!G249/Energía!F249)","v":0},{"$f":"+IF(Energía!G249=0,0,G249*Energía!H249/Energía!G249)","v":0},{"$f":"+IF(Energía!H249=0,0,H249*Energía!I249/Energía!H249)","v":0},{"$f":"+IF(Energía!I249=0,0,I249*Energía!J249/Energía!I249)","v":0},{"$f":"+IF(Energía!J249=0,0,J249*Energía!K249/Energía!J249)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J249*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T249:W249,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A247","v":"X1D_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T247","v":0},{"$f":"+IF(Energía!F250=0,0,F250*Energía!G250/Energía!F250)","v":0},{"$f":"+IF(Energía!G250=0,0,G250*Energía!H250/Energía!G250)","v":0},{"$f":"+IF(Energía!H250=0,0,H250*Energía!I250/Energía!H250)","v":0},{"$f":"+IF(Energía!I250=0,0,I250*Energía!J250/Energía!I250)","v":0},{"$f":"+IF(Energía!J250=0,0,J250*Energía!K250/Energía!J250)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J250*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T250:W250,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A248","v":"X1D_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T248","v":0},{"$f":"+IF(Energía!F251=0,0,F251*Energía!G251/Energía!F251)","v":0},{"$f":"+IF(Energía!G251=0,0,G251*Energía!H251/Energía!G251)","v":0},{"$f":"+IF(Energía!H251=0,0,H251*Energía!I251/Energía!H251)","v":0},{"$f":"+IF(Energía!I251=0,0,I251*Energía!J251/Energía!I251)","v":0},{"$f":"+IF(Energía!J251=0,0,J251*Energía!K251/Energía!J251)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J251*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T251:W251,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T249","v":0},{"$f":"+IF(Energía!F252=0,0,F252*Energía!G252/Energía!F252)","v":0},{"$f":"+IF(Energía!G252=0,0,G252*Energía!H252/Energía!G252)","v":0},{"$f":"+IF(Energía!H252=0,0,H252*Energía!I252/Energía!H252)","v":0},{"$f":"+IF(Energía!I252=0,0,I252*Energía!J252/Energía!I252)","v":0},{"$f":"+IF(Energía!J252=0,0,J252*Energía!K252/Energía!J252)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J252*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T252:W252,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T250","v":0},{"$f":"+IF(Energía!F253=0,0,F253*Energía!G253/Energía!F253)","v":0},{"$f":"+IF(Energía!G253=0,0,G253*Energía!H253/Energía!G253)","v":0},{"$f":"+IF(Energía!H253=0,0,H253*Energía!I253/Energía!H253)","v":0},{"$f":"+IF(Energía!I253=0,0,I253*Energía!J253/Energía!I253)","v":0},{"$f":"+IF(Energía!J253=0,0,J253*Energía!K253/Energía!J253)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J253*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T253:W253,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A251","v":"X1D_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T251","v":0},{"$f":"+IF(Energía!F254=0,0,F254*Energía!G254/Energía!F254)","v":0},{"$f":"+IF(Energía!G254=0,0,G254*Energía!H254/Energía!G254)","v":0},{"$f":"+IF(Energía!H254=0,0,H254*Energía!I254/Energía!H254)","v":0},{"$f":"+IF(Energía!I254=0,0,I254*Energía!J254/Energía!I254)","v":0},{"$f":"+IF(Energía!J254=0,0,J254*Energía!K254/Energía!J254)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J254*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T254:W254,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A252","v":"X1D_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T252","v":0},{"$f":"+IF(Energía!F255=0,0,F255*Energía!G255/Energía!F255)","v":0},{"$f":"+IF(Energía!G255=0,0,G255*Energía!H255/Energía!G255)","v":0},{"$f":"+IF(Energía!H255=0,0,H255*Energía!I255/Energía!H255)","v":0},{"$f":"+IF(Energía!I255=0,0,I255*Energía!J255/Energía!I255)","v":0},{"$f":"+IF(Energía!J255=0,0,J255*Energía!K255/Energía!J255)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J255*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T255:W255,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A253","v":"X1D_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T253","v":0},{"$f":"+IF(Energía!F256=0,0,F256*Energía!G256/Energía!F256)","v":0},{"$f":"+IF(Energía!G256=0,0,G256*Energía!H256/Energía!G256)","v":0},{"$f":"+IF(Energía!H256=0,0,H256*Energía!I256/Energía!H256)","v":0},{"$f":"+IF(Energía!I256=0,0,I256*Energía!J256/Energía!I256)","v":0},{"$f":"+IF(Energía!J256=0,0,J256*Energía!K256/Energía!J256)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J256*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T256:W256,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A254","v":"X1D_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T254","v":0},{"$f":"+IF(Energía!F257=0,0,F257*Energía!G257/Energía!F257)","v":0},{"$f":"+IF(Energía!G257=0,0,G257*Energía!H257/Energía!G257)","v":0},{"$f":"+IF(Energía!H257=0,0,H257*Energía!I257/Energía!H257)","v":0},{"$f":"+IF(Energía!I257=0,0,I257*Energía!J257/Energía!I257)","v":0},{"$f":"+IF(Energía!J257=0,0,J257*Energía!K257/Energía!J257)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J257*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T257:W257,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A255","v":"X1D_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T255","v":0},{"$f":"+IF(Energía!F258=0,0,F258*Energía!G258/Energía!F258)","v":0},{"$f":"+IF(Energía!G258=0,0,G258*Energía!H258/Energía!G258)","v":0},{"$f":"+IF(Energía!H258=0,0,H258*Energía!I258/Energía!H258)","v":0},{"$f":"+IF(Energía!I258=0,0,I258*Energía!J258/Energía!I258)","v":0},{"$f":"+IF(Energía!J258=0,0,J258*Energía!K258/Energía!J258)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J258*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T258:W258,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A256","v":"X1D_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T256","v":0},{"$f":"+IF(Energía!F259=0,0,F259*Energía!G259/Energía!F259)","v":0},{"$f":"+IF(Energía!G259=0,0,G259*Energía!H259/Energía!G259)","v":0},{"$f":"+IF(Energía!H259=0,0,H259*Energía!I259/Energía!H259)","v":0},{"$f":"+IF(Energía!I259=0,0,I259*Energía!J259/Energía!I259)","v":0},{"$f":"+IF(Energía!J259=0,0,J259*Energía!K259/Energía!J259)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J259*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T259:W259,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A257","v":"X1D_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T257","v":0},{"$f":"+IF(Energía!F260=0,0,F260*Energía!G260/Energía!F260)","v":0},{"$f":"+IF(Energía!G260=0,0,G260*Energía!H260/Energía!G260)","v":0},{"$f":"+IF(Energía!H260=0,0,H260*Energía!I260/Energía!H260)","v":0},{"$f":"+IF(Energía!I260=0,0,I260*Energía!J260/Energía!I260)","v":0},{"$f":"+IF(Energía!J260=0,0,J260*Energía!K260/Energía!J260)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J260*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T260:W260,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A258","v":"X1D_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T258","v":0},{"$f":"+IF(Energía!F261=0,0,F261*Energía!G261/Energía!F261)","v":0},{"$f":"+IF(Energía!G261=0,0,G261*Energía!H261/Energía!G261)","v":0},{"$f":"+IF(Energía!H261=0,0,H261*Energía!I261/Energía!H261)","v":0},{"$f":"+IF(Energía!I261=0,0,I261*Energía!J261/Energía!I261)","v":0},{"$f":"+IF(Energía!J261=0,0,J261*Energía!K261/Energía!J261)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J261*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T261:W261,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A259","v":"X1D_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T259","v":0},{"$f":"+IF(Energía!F262=0,0,F262*Energía!G262/Energía!F262)","v":0},{"$f":"+IF(Energía!G262=0,0,G262*Energía!H262/Energía!G262)","v":0},{"$f":"+IF(Energía!H262=0,0,H262*Energía!I262/Energía!H262)","v":0},{"$f":"+IF(Energía!I262=0,0,I262*Energía!J262/Energía!I262)","v":0},{"$f":"+IF(Energía!J262=0,0,J262*Energía!K262/Energía!J262)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J262*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T262:W262,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T260","v":0},{"$f":"+IF(Energía!F263=0,0,F263*Energía!G263/Energía!F263)","v":0},{"$f":"+IF(Energía!G263=0,0,G263*Energía!H263/Energía!G263)","v":0},{"$f":"+IF(Energía!H263=0,0,H263*Energía!I263/Energía!H263)","v":0},{"$f":"+IF(Energía!I263=0,0,I263*Energía!J263/Energía!I263)","v":0},{"$f":"+IF(Energía!J263=0,0,J263*Energía!K263/Energía!J263)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J263*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T263:W263,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T261","v":0},{"$f":"+IF(Energía!F264=0,0,F264*Energía!G264/Energía!F264)","v":0},{"$f":"+IF(Energía!G264=0,0,G264*Energía!H264/Energía!G264)","v":0},{"$f":"+IF(Energía!H264=0,0,H264*Energía!I264/Energía!H264)","v":0},{"$f":"+IF(Energía!I264=0,0,I264*Energía!J264/Energía!I264)","v":0},{"$f":"+IF(Energía!J264=0,0,J264*Energía!K264/Energía!J264)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J264*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T264:W264,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A262","v":"X2H"},null,null,null,null,{"$f":"+DdaAñoBase!T262","v":0},{"$f":"+IF(Energía!F265=0,0,F265*Energía!G265/Energía!F265)","v":0},{"$f":"+IF(Energía!G265=0,0,G265*Energía!H265/Energía!G265)","v":0},{"$f":"+IF(Energía!H265=0,0,H265*Energía!I265/Energía!H265)","v":0},{"$f":"+IF(Energía!I265=0,0,I265*Energía!J265/Energía!I265)","v":0},{"$f":"+IF(Energía!J265=0,0,J265*Energía!K265/Energía!J265)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J265*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T265:W265,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A263","v":"X2H Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T263","v":0},{"$f":"+IF(Energía!F266=0,0,F266*Energía!G266/Energía!F266)","v":0},{"$f":"+IF(Energía!G266=0,0,G266*Energía!H266/Energía!G266)","v":0},{"$f":"+IF(Energía!H266=0,0,H266*Energía!I266/Energía!H266)","v":0},{"$f":"+IF(Energía!I266=0,0,I266*Energía!J266/Energía!I266)","v":0},{"$f":"+IF(Energía!J266=0,0,J266*Energía!K266/Energía!J266)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J266*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T266:W266,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A264","v":"X2H Fuera de Punta"},null,null,null,null,{"$f":"+DdaAñoBase!T264","v":0},{"$f":"+IF(Energía!F267=0,0,F267*Energía!G267/Energía!F267)","v":0},{"$f":"+IF(Energía!G267=0,0,G267*Energía!H267/Energía!G267)","v":0},{"$f":"+IF(Energía!H267=0,0,H267*Energía!I267/Energía!H267)","v":0},{"$f":"+IF(Energía!I267=0,0,I267*Energía!J267/Energía!I267)","v":0},{"$f":"+IF(Energía!J267=0,0,J267*Energía!K267/Energía!J267)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J267*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T267:W267,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A265","v":"X2D"},null,null,null,null,{"$f":"+DdaAñoBase!T265","v":0},{"$f":"+IF(Energía!F268=0,0,F268*Energía!G268/Energía!F268)","v":0},{"$f":"+IF(Energía!G268=0,0,G268*Energía!H268/Energía!G268)","v":0},{"$f":"+IF(Energía!H268=0,0,H268*Energía!I268/Energía!H268)","v":0},{"$f":"+IF(Energía!I268=0,0,I268*Energía!J268/Energía!I268)","v":0},{"$f":"+IF(Energía!J268=0,0,J268*Energía!K268/Energía!J268)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J268*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T268:W268,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A266","v":"X2D_1 (0-10,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T266","v":0},{"$f":"+IF(Energía!F269=0,0,F269*Energía!G269/Energía!F269)","v":0},{"$f":"+IF(Energía!G269=0,0,G269*Energía!H269/Energía!G269)","v":0},{"$f":"+IF(Energía!H269=0,0,H269*Energía!I269/Energía!H269)","v":0},{"$f":"+IF(Energía!I269=0,0,I269*Energía!J269/Energía!I269)","v":0},{"$f":"+IF(Energía!J269=0,0,J269*Energía!K269/Energía!J269)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J269*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T269:W269,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A267","v":"X2D_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T267","v":0},{"$f":"+IF(Energía!F270=0,0,F270*Energía!G270/Energía!F270)","v":0},{"$f":"+IF(Energía!G270=0,0,G270*Energía!H270/Energía!G270)","v":0},{"$f":"+IF(Energía!H270=0,0,H270*Energía!I270/Energía!H270)","v":0},{"$f":"+IF(Energía!I270=0,0,I270*Energía!J270/Energía!I270)","v":0},{"$f":"+IF(Energía!J270=0,0,J270*Energía!K270/Energía!J270)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J270*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T270:W270,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A268","v":"X2D_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T268","v":0},{"$f":"+IF(Energía!F271=0,0,F271*Energía!G271/Energía!F271)","v":0},{"$f":"+IF(Energía!G271=0,0,G271*Energía!H271/Energía!G271)","v":0},{"$f":"+IF(Energía!H271=0,0,H271*Energía!I271/Energía!H271)","v":0},{"$f":"+IF(Energía!I271=0,0,I271*Energía!J271/Energía!I271)","v":0},{"$f":"+IF(Energía!J271=0,0,J271*Energía!K271/Energía!J271)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J271*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T271:W271,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A269","v":"X2D_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T269","v":0},{"$f":"+IF(Energía!F272=0,0,F272*Energía!G272/Energía!F272)","v":0},{"$f":"+IF(Energía!G272=0,0,G272*Energía!H272/Energía!G272)","v":0},{"$f":"+IF(Energía!H272=0,0,H272*Energía!I272/Energía!H272)","v":0},{"$f":"+IF(Energía!I272=0,0,I272*Energía!J272/Energía!I272)","v":0},{"$f":"+IF(Energía!J272=0,0,J272*Energía!K272/Energía!J272)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J272*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T272:W272,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A270","v":"X2D_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T270","v":0},{"$f":"+IF(Energía!F273=0,0,F273*Energía!G273/Energía!F273)","v":0},{"$f":"+IF(Energía!G273=0,0,G273*Energía!H273/Energía!G273)","v":0},{"$f":"+IF(Energía!H273=0,0,H273*Energía!I273/Energía!H273)","v":0},{"$f":"+IF(Energía!I273=0,0,I273*Energía!J273/Energía!I273)","v":0},{"$f":"+IF(Energía!J273=0,0,J273*Energía!K273/Energía!J273)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J273*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T273:W273,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A271","v":"X2D_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T271","v":0},{"$f":"+IF(Energía!F274=0,0,F274*Energía!G274/Energía!F274)","v":0},{"$f":"+IF(Energía!G274=0,0,G274*Energía!H274/Energía!G274)","v":0},{"$f":"+IF(Energía!H274=0,0,H274*Energía!I274/Energía!H274)","v":0},{"$f":"+IF(Energía!I274=0,0,I274*Energía!J274/Energía!I274)","v":0},{"$f":"+IF(Energía!J274=0,0,J274*Energía!K274/Energía!J274)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J274*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T274:W274,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A272","v":"X2D_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T272","v":0},{"$f":"+IF(Energía!F275=0,0,F275*Energía!G275/Energía!F275)","v":0},{"$f":"+IF(Energía!G275=0,0,G275*Energía!H275/Energía!G275)","v":0},{"$f":"+IF(Energía!H275=0,0,H275*Energía!I275/Energía!H275)","v":0},{"$f":"+IF(Energía!I275=0,0,I275*Energía!J275/Energía!I275)","v":0},{"$f":"+IF(Energía!J275=0,0,J275*Energía!K275/Energía!J275)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J275*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T275:W275,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A273","v":"X2D_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T273","v":0},{"$f":"+IF(Energía!F276=0,0,F276*Energía!G276/Energía!F276)","v":0},{"$f":"+IF(Energía!G276=0,0,G276*Energía!H276/Energía!G276)","v":0},{"$f":"+IF(Energía!H276=0,0,H276*Energía!I276/Energía!H276)","v":0},{"$f":"+IF(Energía!I276=0,0,I276*Energía!J276/Energía!I276)","v":0},{"$f":"+IF(Energía!J276=0,0,J276*Energía!K276/Energía!J276)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J276*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G276-M276","v":0},{"$f":"+H276-N276","v":0},{"$f":"+I276-O276","v":0},{"$f":"+J276-P276","v":0},{"$f":"+K276-Q276","v":0},{"$f":"+SUMPRODUCT(T276:W276,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A274","v":"X2D_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T274","v":0},{"$f":"+IF(Energía!F277=0,0,F277*Energía!G277/Energía!F277)","v":0},{"$f":"+IF(Energía!G277=0,0,G277*Energía!H277/Energía!G277)","v":0},{"$f":"+IF(Energía!H277=0,0,H277*Energía!I277/Energía!H277)","v":0},{"$f":"+IF(Energía!I277=0,0,I277*Energía!J277/Energía!I277)","v":0},{"$f":"+IF(Energía!J277=0,0,J277*Energía!K277/Energía!J277)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J277*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T277:W277,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T275","v":0},{"$f":"+IF(Energía!F278=0,0,F278*Energía!G278/Energía!F278)","v":0},{"$f":"+IF(Energía!G278=0,0,G278*Energía!H278/Energía!G278)","v":0},{"$f":"+IF(Energía!H278=0,0,H278*Energía!I278/Energía!H278)","v":0},{"$f":"+IF(Energía!I278=0,0,I278*Energía!J278/Energía!I278)","v":0},{"$f":"+IF(Energía!J278=0,0,J278*Energía!K278/Energía!J278)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J278*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T278:W278,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T276","v":0},{"$f":"+IF(Energía!F279=0,0,F279*Energía!G279/Energía!F279)","v":0},{"$f":"+IF(Energía!G279=0,0,G279*Energía!H279/Energía!G279)","v":0},{"$f":"+IF(Energía!H279=0,0,H279*Energía!I279/Energía!H279)","v":0},{"$f":"+IF(Energía!I279=0,0,I279*Energía!J279/Energía!I279)","v":0},{"$f":"+IF(Energía!J279=0,0,J279*Energía!K279/Energía!J279)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J279*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T279:W279,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T277","v":0},{"$f":"+IF(Energía!F280=0,0,F280*Energía!G280/Energía!F280)","v":0},{"$f":"+IF(Energía!G280=0,0,G280*Energía!H280/Energía!G280)","v":0},{"$f":"+IF(Energía!H280=0,0,H280*Energía!I280/Energía!H280)","v":0},{"$f":"+IF(Energía!I280=0,0,I280*Energía!J280/Energía!I280)","v":0},{"$f":"+IF(Energía!J280=0,0,J280*Energía!K280/Energía!J280)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J280*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T280:W280,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A278","v":"X2D_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T278","v":0},{"$f":"+IF(Energía!F281=0,0,F281*Energía!G281/Energía!F281)","v":0},{"$f":"+IF(Energía!G281=0,0,G281*Energía!H281/Energía!G281)","v":0},{"$f":"+IF(Energía!H281=0,0,H281*Energía!I281/Energía!H281)","v":0},{"$f":"+IF(Energía!I281=0,0,I281*Energía!J281/Energía!I281)","v":0},{"$f":"+IF(Energía!J281=0,0,J281*Energía!K281/Energía!J281)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J281*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T281:W281,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A279","v":"X2D_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T279","v":0},{"$f":"+IF(Energía!F282=0,0,F282*Energía!G282/Energía!F282)","v":0},{"$f":"+IF(Energía!G282=0,0,G282*Energía!H282/Energía!G282)","v":0},{"$f":"+IF(Energía!H282=0,0,H282*Energía!I282/Energía!H282)","v":0},{"$f":"+IF(Energía!I282=0,0,I282*Energía!J282/Energía!I282)","v":0},{"$f":"+IF(Energía!J282=0,0,J282*Energía!K282/Energía!J282)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J282*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T282:W282,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A280","v":"X2D_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T280","v":0},{"$f":"+IF(Energía!F283=0,0,F283*Energía!G283/Energía!F283)","v":0},{"$f":"+IF(Energía!G283=0,0,G283*Energía!H283/Energía!G283)","v":0},{"$f":"+IF(Energía!H283=0,0,H283*Energía!I283/Energía!H283)","v":0},{"$f":"+IF(Energía!I283=0,0,I283*Energía!J283/Energía!I283)","v":0},{"$f":"+IF(Energía!J283=0,0,J283*Energía!K283/Energía!J283)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J283*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T283:W283,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A281","v":"X2D_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T281","v":0},{"$f":"+IF(Energía!F284=0,0,F284*Energía!G284/Energía!F284)","v":0},{"$f":"+IF(Energía!G284=0,0,G284*Energía!H284/Energía!G284)","v":0},{"$f":"+IF(Energía!H284=0,0,H284*Energía!I284/Energía!H284)","v":0},{"$f":"+IF(Energía!I284=0,0,I284*Energía!J284/Energía!I284)","v":0},{"$f":"+IF(Energía!J284=0,0,J284*Energía!K284/Energía!J284)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J284*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T284:W284,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A282","v":"X2D_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T282","v":0},{"$f":"+IF(Energía!F285=0,0,F285*Energía!G285/Energía!F285)","v":0},{"$f":"+IF(Energía!G285=0,0,G285*Energía!H285/Energía!G285)","v":0},{"$f":"+IF(Energía!H285=0,0,H285*Energía!I285/Energía!H285)","v":0},{"$f":"+IF(Energía!I285=0,0,I285*Energía!J285/Energía!I285)","v":0},{"$f":"+IF(Energía!J285=0,0,J285*Energía!K285/Energía!J285)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J285*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T285:W285,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A283","v":"X2D_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T283","v":0},{"$f":"+IF(Energía!F286=0,0,F286*Energía!G286/Energía!F286)","v":0},{"$f":"+IF(Energía!G286=0,0,G286*Energía!H286/Energía!G286)","v":0},{"$f":"+IF(Energía!H286=0,0,H286*Energía!I286/Energía!H286)","v":0},{"$f":"+IF(Energía!I286=0,0,I286*Energía!J286/Energía!I286)","v":0},{"$f":"+IF(Energía!J286=0,0,J286*Energía!K286/Energía!J286)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J286*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T286:W286,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A284","v":"X2D_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T284","v":0},{"$f":"+IF(Energía!F287=0,0,F287*Energía!G287/Energía!F287)","v":0},{"$f":"+IF(Energía!G287=0,0,G287*Energía!H287/Energía!G287)","v":0},{"$f":"+IF(Energía!H287=0,0,H287*Energía!I287/Energía!H287)","v":0},{"$f":"+IF(Energía!I287=0,0,I287*Energía!J287/Energía!I287)","v":0},{"$f":"+IF(Energía!J287=0,0,J287*Energía!K287/Energía!J287)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J287*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T287:W287,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A285","v":"X2D_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T285","v":0},{"$f":"+IF(Energía!F288=0,0,F288*Energía!G288/Energía!F288)","v":0},{"$f":"+IF(Energía!G288=0,0,G288*Energía!H288/Energía!G288)","v":0},{"$f":"+IF(Energía!H288=0,0,H288*Energía!I288/Energía!H288)","v":0},{"$f":"+IF(Energía!I288=0,0,I288*Energía!J288/Energía!I288)","v":0},{"$f":"+IF(Energía!J288=0,0,J288*Energía!K288/Energía!J288)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J288*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T288:W288,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T286","v":0},{"$f":"+IF(Energía!F289=0,0,F289*Energía!G289/Energía!F289)","v":0},{"$f":"+IF(Energía!G289=0,0,G289*Energía!H289/Energía!G289)","v":0},{"$f":"+IF(Energía!H289=0,0,H289*Energía!I289/Energía!H289)","v":0},{"$f":"+IF(Energía!I289=0,0,I289*Energía!J289/Energía!I289)","v":0},{"$f":"+IF(Energía!J289=0,0,J289*Energía!K289/Energía!J289)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J289*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T289:W289,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T287","v":0},{"$f":"+IF(Energía!F290=0,0,F290*Energía!G290/Energía!F290)","v":0},{"$f":"+IF(Energía!G290=0,0,G290*Energía!H290/Energía!G290)","v":0},{"$f":"+IF(Energía!H290=0,0,H290*Energía!I290/Energía!H290)","v":0},{"$f":"+IF(Energía!I290=0,0,I290*Energía!J290/Energía!I290)","v":0},{"$f":"+IF(Energía!J290=0,0,J290*Energía!K290/Energía!J290)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J290*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T290:W290,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T288","v":0},{"$f":"+IF(Energía!F291=0,0,F291*Energía!G291/Energía!F291)","v":0},{"$f":"+IF(Energía!G291=0,0,G291*Energía!H291/Energía!G291)","v":0},{"$f":"+IF(Energía!H291=0,0,H291*Energía!I291/Energía!H291)","v":0},{"$f":"+IF(Energía!I291=0,0,I291*Energía!J291/Energía!I291)","v":0},{"$f":"+IF(Energía!J291=0,0,J291*Energía!K291/Energía!J291)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J291*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T291:W291,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A289","v":"X2D_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T289","v":0},{"$f":"+IF(Energía!F292=0,0,F292*Energía!G292/Energía!F292)","v":0},{"$f":"+IF(Energía!G292=0,0,G292*Energía!H292/Energía!G292)","v":0},{"$f":"+IF(Energía!H292=0,0,H292*Energía!I292/Energía!H292)","v":0},{"$f":"+IF(Energía!I292=0,0,I292*Energía!J292/Energía!I292)","v":0},{"$f":"+IF(Energía!J292=0,0,J292*Energía!K292/Energía!J292)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J292*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T292:W292,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A290","v":"X2D_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T290","v":0},{"$f":"+IF(Energía!F293=0,0,F293*Energía!G293/Energía!F293)","v":0},{"$f":"+IF(Energía!G293=0,0,G293*Energía!H293/Energía!G293)","v":0},{"$f":"+IF(Energía!H293=0,0,H293*Energía!I293/Energía!H293)","v":0},{"$f":"+IF(Energía!I293=0,0,I293*Energía!J293/Energía!I293)","v":0},{"$f":"+IF(Energía!J293=0,0,J293*Energía!K293/Energía!J293)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J293*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T293:W293,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A291","v":"X2D_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T291","v":0},{"$f":"+IF(Energía!F294=0,0,F294*Energía!G294/Energía!F294)","v":0},{"$f":"+IF(Energía!G294=0,0,G294*Energía!H294/Energía!G294)","v":0},{"$f":"+IF(Energía!H294=0,0,H294*Energía!I294/Energía!H294)","v":0},{"$f":"+IF(Energía!I294=0,0,I294*Energía!J294/Energía!I294)","v":0},{"$f":"+IF(Energía!J294=0,0,J294*Energía!K294/Energía!J294)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J294*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T294:W294,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A292","v":"X2D_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T292","v":0},{"$f":"+IF(Energía!F295=0,0,F295*Energía!G295/Energía!F295)","v":0},{"$f":"+IF(Energía!G295=0,0,G295*Energía!H295/Energía!G295)","v":0},{"$f":"+IF(Energía!H295=0,0,H295*Energía!I295/Energía!H295)","v":0},{"$f":"+IF(Energía!I295=0,0,I295*Energía!J295/Energía!I295)","v":0},{"$f":"+IF(Energía!J295=0,0,J295*Energía!K295/Energía!J295)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J295*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T295:W295,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A293","v":"X2D_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T293","v":0},{"$f":"+IF(Energía!F296=0,0,F296*Energía!G296/Energía!F296)","v":0},{"$f":"+IF(Energía!G296=0,0,G296*Energía!H296/Energía!G296)","v":0},{"$f":"+IF(Energía!H296=0,0,H296*Energía!I296/Energía!H296)","v":0},{"$f":"+IF(Energía!I296=0,0,I296*Energía!J296/Energía!I296)","v":0},{"$f":"+IF(Energía!J296=0,0,J296*Energía!K296/Energía!J296)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J296*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T296:W296,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A294","v":"X2D_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T294","v":0},{"$f":"+IF(Energía!F297=0,0,F297*Energía!G297/Energía!F297)","v":0},{"$f":"+IF(Energía!G297=0,0,G297*Energía!H297/Energía!G297)","v":0},{"$f":"+IF(Energía!H297=0,0,H297*Energía!I297/Energía!H297)","v":0},{"$f":"+IF(Energía!I297=0,0,I297*Energía!J297/Energía!I297)","v":0},{"$f":"+IF(Energía!J297=0,0,J297*Energía!K297/Energía!J297)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J297*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T297:W297,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A295","v":"X2D_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T295","v":0},{"$f":"+IF(Energía!F298=0,0,F298*Energía!G298/Energía!F298)","v":0},{"$f":"+IF(Energía!G298=0,0,G298*Energía!H298/Energía!G298)","v":0},{"$f":"+IF(Energía!H298=0,0,H298*Energía!I298/Energía!H298)","v":0},{"$f":"+IF(Energía!I298=0,0,I298*Energía!J298/Energía!I298)","v":0},{"$f":"+IF(Energía!J298=0,0,J298*Energía!K298/Energía!J298)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J298*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T298:W298,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A296","v":"X2D_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T296","v":0},{"$f":"+IF(Energía!F299=0,0,F299*Energía!G299/Energía!F299)","v":0},{"$f":"+IF(Energía!G299=0,0,G299*Energía!H299/Energía!G299)","v":0},{"$f":"+IF(Energía!H299=0,0,H299*Energía!I299/Energía!H299)","v":0},{"$f":"+IF(Energía!I299=0,0,I299*Energía!J299/Energía!I299)","v":0},{"$f":"+IF(Energía!J299=0,0,J299*Energía!K299/Energía!J299)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J299*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T299:W299,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T297","v":0},{"$f":"+IF(Energía!F300=0,0,F300*Energía!G300/Energía!F300)","v":0},{"$f":"+IF(Energía!G300=0,0,G300*Energía!H300/Energía!G300)","v":0},{"$f":"+IF(Energía!H300=0,0,H300*Energía!I300/Energía!H300)","v":0},{"$f":"+IF(Energía!I300=0,0,I300*Energía!J300/Energía!I300)","v":0},{"$f":"+IF(Energía!J300=0,0,J300*Energía!K300/Energía!J300)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J300*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T300:W300,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T298","v":0},{"$f":"+IF(Energía!F301=0,0,F301*Energía!G301/Energía!F301)","v":0},{"$f":"+IF(Energía!G301=0,0,G301*Energía!H301/Energía!G301)","v":0},{"$f":"+IF(Energía!H301=0,0,H301*Energía!I301/Energía!H301)","v":0},{"$f":"+IF(Energía!I301=0,0,I301*Energía!J301/Energía!I301)","v":0},{"$f":"+IF(Energía!J301=0,0,J301*Energía!K301/Energía!J301)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J301*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T301:W301,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A299","v":"X2D_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T299","v":0},{"$f":"+IF(Energía!F302=0,0,F302*Energía!G302/Energía!F302)","v":0},{"$f":"+IF(Energía!G302=0,0,G302*Energía!H302/Energía!G302)","v":0},{"$f":"+IF(Energía!H302=0,0,H302*Energía!I302/Energía!H302)","v":0},{"$f":"+IF(Energía!I302=0,0,I302*Energía!J302/Energía!I302)","v":0},{"$f":"+IF(Energía!J302=0,0,J302*Energía!K302/Energía!J302)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J302*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T302:W302,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A300","v":"X2D_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T300","v":0},{"$f":"+IF(Energía!F303=0,0,F303*Energía!G303/Energía!F303)","v":0},{"$f":"+IF(Energía!G303=0,0,G303*Energía!H303/Energía!G303)","v":0},{"$f":"+IF(Energía!H303=0,0,H303*Energía!I303/Energía!H303)","v":0},{"$f":"+IF(Energía!I303=0,0,I303*Energía!J303/Energía!I303)","v":0},{"$f":"+IF(Energía!J303=0,0,J303*Energía!K303/Energía!J303)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J303*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T303:W303,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A301","v":"X2D_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T301","v":0},{"$f":"+IF(Energía!F304=0,0,F304*Energía!G304/Energía!F304)","v":0},{"$f":"+IF(Energía!G304=0,0,G304*Energía!H304/Energía!G304)","v":0},{"$f":"+IF(Energía!H304=0,0,H304*Energía!I304/Energía!H304)","v":0},{"$f":"+IF(Energía!I304=0,0,I304*Energía!J304/Energía!I304)","v":0},{"$f":"+IF(Energía!J304=0,0,J304*Energía!K304/Energía!J304)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J304*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T304:W304,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A302","v":"X2D_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T302","v":0},{"$f":"+IF(Energía!F305=0,0,F305*Energía!G305/Energía!F305)","v":0},{"$f":"+IF(Energía!G305=0,0,G305*Energía!H305/Energía!G305)","v":0},{"$f":"+IF(Energía!H305=0,0,H305*Energía!I305/Energía!H305)","v":0},{"$f":"+IF(Energía!I305=0,0,I305*Energía!J305/Energía!I305)","v":0},{"$f":"+IF(Energía!J305=0,0,J305*Energía!K305/Energía!J305)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J305*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T305:W305,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A303","v":"X2D_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T303","v":0},{"$f":"+IF(Energía!F306=0,0,F306*Energía!G306/Energía!F306)","v":0},{"$f":"+IF(Energía!G306=0,0,G306*Energía!H306/Energía!G306)","v":0},{"$f":"+IF(Energía!H306=0,0,H306*Energía!I306/Energía!H306)","v":0},{"$f":"+IF(Energía!I306=0,0,I306*Energía!J306/Energía!I306)","v":0},{"$f":"+IF(Energía!J306=0,0,J306*Energía!K306/Energía!J306)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J306*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T306:W306,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A304","v":"X2D_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T304","v":0},{"$f":"+IF(Energía!F307=0,0,F307*Energía!G307/Energía!F307)","v":0},{"$f":"+IF(Energía!G307=0,0,G307*Energía!H307/Energía!G307)","v":0},{"$f":"+IF(Energía!H307=0,0,H307*Energía!I307/Energía!H307)","v":0},{"$f":"+IF(Energía!I307=0,0,I307*Energía!J307/Energía!I307)","v":0},{"$f":"+IF(Energía!J307=0,0,J307*Energía!K307/Energía!J307)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J307*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T307:W307,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A305","v":"X2D_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T305","v":0},{"$f":"+IF(Energía!F308=0,0,F308*Energía!G308/Energía!F308)","v":0},{"$f":"+IF(Energía!G308=0,0,G308*Energía!H308/Energía!G308)","v":0},{"$f":"+IF(Energía!H308=0,0,H308*Energía!I308/Energía!H308)","v":0},{"$f":"+IF(Energía!I308=0,0,I308*Energía!J308/Energía!I308)","v":0},{"$f":"+IF(Energía!J308=0,0,J308*Energía!K308/Energía!J308)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J308*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T308:W308,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A306","v":"X2D_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T306","v":0},{"$f":"+IF(Energía!F309=0,0,F309*Energía!G309/Energía!F309)","v":0},{"$f":"+IF(Energía!G309=0,0,G309*Energía!H309/Energía!G309)","v":0},{"$f":"+IF(Energía!H309=0,0,H309*Energía!I309/Energía!H309)","v":0},{"$f":"+IF(Energía!I309=0,0,I309*Energía!J309/Energía!I309)","v":0},{"$f":"+IF(Energía!J309=0,0,J309*Energía!K309/Energía!J309)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J309*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T309:W309,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A307","v":"X2D_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T307","v":0},{"$f":"+IF(Energía!F310=0,0,F310*Energía!G310/Energía!F310)","v":0},{"$f":"+IF(Energía!G310=0,0,G310*Energía!H310/Energía!G310)","v":0},{"$f":"+IF(Energía!H310=0,0,H310*Energía!I310/Energía!H310)","v":0},{"$f":"+IF(Energía!I310=0,0,I310*Energía!J310/Energía!I310)","v":0},{"$f":"+IF(Energía!J310=0,0,J310*Energía!K310/Energía!J310)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J310*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T310:W310,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T308","v":0},{"$f":"+IF(Energía!F311=0,0,F311*Energía!G311/Energía!F311)","v":0},{"$f":"+IF(Energía!G311=0,0,G311*Energía!H311/Energía!G311)","v":0},{"$f":"+IF(Energía!H311=0,0,H311*Energía!I311/Energía!H311)","v":0},{"$f":"+IF(Energía!I311=0,0,I311*Energía!J311/Energía!I311)","v":0},{"$f":"+IF(Energía!J311=0,0,J311*Energía!K311/Energía!J311)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J311*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T311:W311,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T309","v":0},{"$f":"+IF(Energía!F312=0,0,F312*Energía!G312/Energía!F312)","v":0},{"$f":"+IF(Energía!G312=0,0,G312*Energía!H312/Energía!G312)","v":0},{"$f":"+IF(Energía!H312=0,0,H312*Energía!I312/Energía!H312)","v":0},{"$f":"+IF(Energía!I312=0,0,I312*Energía!J312/Energía!I312)","v":0},{"$f":"+IF(Energía!J312=0,0,J312*Energía!K312/Energía!J312)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J312*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T312:W312,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A310","v":"X2D_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T310","v":0},{"$f":"+IF(Energía!F313=0,0,F313*Energía!G313/Energía!F313)","v":0},{"$f":"+IF(Energía!G313=0,0,G313*Energía!H313/Energía!G313)","v":0},{"$f":"+IF(Energía!H313=0,0,H313*Energía!I313/Energía!H313)","v":0},{"$f":"+IF(Energía!I313=0,0,I313*Energía!J313/Energía!I313)","v":0},{"$f":"+IF(Energía!J313=0,0,J313*Energía!K313/Energía!J313)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J313*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T313:W313,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A311","v":"X2D_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T311","v":0},{"$f":"+IF(Energía!F314=0,0,F314*Energía!G314/Energía!F314)","v":0},{"$f":"+IF(Energía!G314=0,0,G314*Energía!H314/Energía!G314)","v":0},{"$f":"+IF(Energía!H314=0,0,H314*Energía!I314/Energía!H314)","v":0},{"$f":"+IF(Energía!I314=0,0,I314*Energía!J314/Energía!I314)","v":0},{"$f":"+IF(Energía!J314=0,0,J314*Energía!K314/Energía!J314)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J314*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T314:W314,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A312","v":"X2D_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T312","v":0},{"$f":"+IF(Energía!F315=0,0,F315*Energía!G315/Energía!F315)","v":0},{"$f":"+IF(Energía!G315=0,0,G315*Energía!H315/Energía!G315)","v":0},{"$f":"+IF(Energía!H315=0,0,H315*Energía!I315/Energía!H315)","v":0},{"$f":"+IF(Energía!I315=0,0,I315*Energía!J315/Energía!I315)","v":0},{"$f":"+IF(Energía!J315=0,0,J315*Energía!K315/Energía!J315)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J315*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T315:W315,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A313","v":"X2D_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T313","v":0},{"$f":"+IF(Energía!F316=0,0,F316*Energía!G316/Energía!F316)","v":0},{"$f":"+IF(Energía!G316=0,0,G316*Energía!H316/Energía!G316)","v":0},{"$f":"+IF(Energía!H316=0,0,H316*Energía!I316/Energía!H316)","v":0},{"$f":"+IF(Energía!I316=0,0,I316*Energía!J316/Energía!I316)","v":0},{"$f":"+IF(Energía!J316=0,0,J316*Energía!K316/Energía!J316)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J316*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T316:W316,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A314","v":"X2D_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T314","v":0},{"$f":"+IF(Energía!F317=0,0,F317*Energía!G317/Energía!F317)","v":0},{"$f":"+IF(Energía!G317=0,0,G317*Energía!H317/Energía!G317)","v":0},{"$f":"+IF(Energía!H317=0,0,H317*Energía!I317/Energía!H317)","v":0},{"$f":"+IF(Energía!I317=0,0,I317*Energía!J317/Energía!I317)","v":0},{"$f":"+IF(Energía!J317=0,0,J317*Energía!K317/Energía!J317)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J317*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T317:W317,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A315","v":"X2D_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T315","v":0},{"$f":"+IF(Energía!F318=0,0,F318*Energía!G318/Energía!F318)","v":0},{"$f":"+IF(Energía!G318=0,0,G318*Energía!H318/Energía!G318)","v":0},{"$f":"+IF(Energía!H318=0,0,H318*Energía!I318/Energía!H318)","v":0},{"$f":"+IF(Energía!I318=0,0,I318*Energía!J318/Energía!I318)","v":0},{"$f":"+IF(Energía!J318=0,0,J318*Energía!K318/Energía!J318)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J318*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T318:W318,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A316","v":"X2D_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T316","v":0},{"$f":"+IF(Energía!F319=0,0,F319*Energía!G319/Energía!F319)","v":0},{"$f":"+IF(Energía!G319=0,0,G319*Energía!H319/Energía!G319)","v":0},{"$f":"+IF(Energía!H319=0,0,H319*Energía!I319/Energía!H319)","v":0},{"$f":"+IF(Energía!I319=0,0,I319*Energía!J319/Energía!I319)","v":0},{"$f":"+IF(Energía!J319=0,0,J319*Energía!K319/Energía!J319)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J319*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T319:W319,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A317","v":"X2D_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T317","v":0},{"$f":"+IF(Energía!F320=0,0,F320*Energía!G320/Energía!F320)","v":0},{"$f":"+IF(Energía!G320=0,0,G320*Energía!H320/Energía!G320)","v":0},{"$f":"+IF(Energía!H320=0,0,H320*Energía!I320/Energía!H320)","v":0},{"$f":"+IF(Energía!I320=0,0,I320*Energía!J320/Energía!I320)","v":0},{"$f":"+IF(Energía!J320=0,0,J320*Energía!K320/Energía!J320)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J320*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T320:W320,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A318","v":"X2D_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T318","v":0},{"$f":"+IF(Energía!F321=0,0,F321*Energía!G321/Energía!F321)","v":0},{"$f":"+IF(Energía!G321=0,0,G321*Energía!H321/Energía!G321)","v":0},{"$f":"+IF(Energía!H321=0,0,H321*Energía!I321/Energía!H321)","v":0},{"$f":"+IF(Energía!I321=0,0,I321*Energía!J321/Energía!I321)","v":0},{"$f":"+IF(Energía!J321=0,0,J321*Energía!K321/Energía!J321)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J321*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T321:W321,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T319","v":0},{"$f":"+IF(Energía!F322=0,0,F322*Energía!G322/Energía!F322)","v":0},{"$f":"+IF(Energía!G322=0,0,G322*Energía!H322/Energía!G322)","v":0},{"$f":"+IF(Energía!H322=0,0,H322*Energía!I322/Energía!H322)","v":0},{"$f":"+IF(Energía!I322=0,0,I322*Energía!J322/Energía!I322)","v":0},{"$f":"+IF(Energía!J322=0,0,J322*Energía!K322/Energía!J322)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J322*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G322-M322","v":0},{"$f":"+H322-N322","v":0},{"$f":"+I322-O322","v":0},{"$f":"+J322-P322","v":0},{"$f":"+K322-Q322","v":0},{"$f":"+SUMPRODUCT(T322:W322,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T320","v":0},{"$f":"+IF(Energía!F323=0,0,F323*Energía!G323/Energía!F323)","v":0},{"$f":"+IF(Energía!G323=0,0,G323*Energía!H323/Energía!G323)","v":0},{"$f":"+IF(Energía!H323=0,0,H323*Energía!I323/Energía!H323)","v":0},{"$f":"+IF(Energía!I323=0,0,I323*Energía!J323/Energía!I323)","v":0},{"$f":"+IF(Energía!J323=0,0,J323*Energía!K323/Energía!J323)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J323*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T323:W323,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A321","v":"X3D"},null,null,null,null,{"$f":"+DdaAñoBase!T321","v":0},{"$f":"+IF(Energía!F324=0,0,F324*Energía!G324/Energía!F324)","v":0},{"$f":"+IF(Energía!G324=0,0,G324*Energía!H324/Energía!G324)","v":0},{"$f":"+IF(Energía!H324=0,0,H324*Energía!I324/Energía!H324)","v":0},{"$f":"+IF(Energía!I324=0,0,I324*Energía!J324/Energía!I324)","v":0},{"$f":"+IF(Energía!J324=0,0,J324*Energía!K324/Energía!J324)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J324*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T324:W324,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A322","v":"X3D_1 (0-10,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T322","v":0},{"$f":"+IF(Energía!F325=0,0,F325*Energía!G325/Energía!F325)","v":0},{"$f":"+IF(Energía!G325=0,0,G325*Energía!H325/Energía!G325)","v":0},{"$f":"+IF(Energía!H325=0,0,H325*Energía!I325/Energía!H325)","v":0},{"$f":"+IF(Energía!I325=0,0,I325*Energía!J325/Energía!I325)","v":0},{"$f":"+IF(Energía!J325=0,0,J325*Energía!K325/Energía!J325)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J325*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T325:W325,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A323","v":"X3D_1 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T323","v":0},{"$f":"+IF(Energía!F326=0,0,F326*Energía!G326/Energía!F326)","v":0},{"$f":"+IF(Energía!G326=0,0,G326*Energía!H326/Energía!G326)","v":0},{"$f":"+IF(Energía!H326=0,0,H326*Energía!I326/Energía!H326)","v":0},{"$f":"+IF(Energía!I326=0,0,I326*Energía!J326/Energía!I326)","v":0},{"$f":"+IF(Energía!J326=0,0,J326*Energía!K326/Energía!J326)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J326*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T326:W326,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A324","v":"X3D_1 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T324","v":0},{"$f":"+IF(Energía!F327=0,0,F327*Energía!G327/Energía!F327)","v":0},{"$f":"+IF(Energía!G327=0,0,G327*Energía!H327/Energía!G327)","v":0},{"$f":"+IF(Energía!H327=0,0,H327*Energía!I327/Energía!H327)","v":0},{"$f":"+IF(Energía!I327=0,0,I327*Energía!J327/Energía!I327)","v":0},{"$f":"+IF(Energía!J327=0,0,J327*Energía!K327/Energía!J327)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J327*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T327:W327,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A325","v":"X3D_1 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T325","v":0},{"$f":"+IF(Energía!F328=0,0,F328*Energía!G328/Energía!F328)","v":0},{"$f":"+IF(Energía!G328=0,0,G328*Energía!H328/Energía!G328)","v":0},{"$f":"+IF(Energía!H328=0,0,H328*Energía!I328/Energía!H328)","v":0},{"$f":"+IF(Energía!I328=0,0,I328*Energía!J328/Energía!I328)","v":0},{"$f":"+IF(Energía!J328=0,0,J328*Energía!K328/Energía!J328)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J328*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T328:W328,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A326","v":"X3D_1 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T326","v":0},{"$f":"+IF(Energía!F329=0,0,F329*Energía!G329/Energía!F329)","v":0},{"$f":"+IF(Energía!G329=0,0,G329*Energía!H329/Energía!G329)","v":0},{"$f":"+IF(Energía!H329=0,0,H329*Energía!I329/Energía!H329)","v":0},{"$f":"+IF(Energía!I329=0,0,I329*Energía!J329/Energía!I329)","v":0},{"$f":"+IF(Energía!J329=0,0,J329*Energía!K329/Energía!J329)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J329*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T329:W329,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A327","v":"X3D_1 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T327","v":0},{"$f":"+IF(Energía!F330=0,0,F330*Energía!G330/Energía!F330)","v":0},{"$f":"+IF(Energía!G330=0,0,G330*Energía!H330/Energía!G330)","v":0},{"$f":"+IF(Energía!H330=0,0,H330*Energía!I330/Energía!H330)","v":0},{"$f":"+IF(Energía!I330=0,0,I330*Energía!J330/Energía!I330)","v":0},{"$f":"+IF(Energía!J330=0,0,J330*Energía!K330/Energía!J330)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J330*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T330:W330,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A328","v":"X3D_1 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T328","v":0},{"$f":"+IF(Energía!F331=0,0,F331*Energía!G331/Energía!F331)","v":0},{"$f":"+IF(Energía!G331=0,0,G331*Energía!H331/Energía!G331)","v":0},{"$f":"+IF(Energía!H331=0,0,H331*Energía!I331/Energía!H331)","v":0},{"$f":"+IF(Energía!I331=0,0,I331*Energía!J331/Energía!I331)","v":0},{"$f":"+IF(Energía!J331=0,0,J331*Energía!K331/Energía!J331)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J331*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T331:W331,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A329","v":"X3D_1 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T329","v":0},{"$f":"+IF(Energía!F332=0,0,F332*Energía!G332/Energía!F332)","v":0},{"$f":"+IF(Energía!G332=0,0,G332*Energía!H332/Energía!G332)","v":0},{"$f":"+IF(Energía!H332=0,0,H332*Energía!I332/Energía!H332)","v":0},{"$f":"+IF(Energía!I332=0,0,I332*Energía!J332/Energía!I332)","v":0},{"$f":"+IF(Energía!J332=0,0,J332*Energía!K332/Energía!J332)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J332*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T332:W332,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A330","v":"X3D_1 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T330","v":0},{"$f":"+IF(Energía!F333=0,0,F333*Energía!G333/Energía!F333)","v":0},{"$f":"+IF(Energía!G333=0,0,G333*Energía!H333/Energía!G333)","v":0},{"$f":"+IF(Energía!H333=0,0,H333*Energía!I333/Energía!H333)","v":0},{"$f":"+IF(Energía!I333=0,0,I333*Energía!J333/Energía!I333)","v":0},{"$f":"+IF(Energía!J333=0,0,J333*Energía!K333/Energía!J333)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J333*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T333:W333,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T331","v":0},{"$f":"+IF(Energía!F334=0,0,F334*Energía!G334/Energía!F334)","v":0},{"$f":"+IF(Energía!G334=0,0,G334*Energía!H334/Energía!G334)","v":0},{"$f":"+IF(Energía!H334=0,0,H334*Energía!I334/Energía!H334)","v":0},{"$f":"+IF(Energía!I334=0,0,I334*Energía!J334/Energía!I334)","v":0},{"$f":"+IF(Energía!J334=0,0,J334*Energía!K334/Energía!J334)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J334*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T334:W334,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T332","v":0},{"$f":"+IF(Energía!F335=0,0,F335*Energía!G335/Energía!F335)","v":0},{"$f":"+IF(Energía!G335=0,0,G335*Energía!H335/Energía!G335)","v":0},{"$f":"+IF(Energía!H335=0,0,H335*Energía!I335/Energía!H335)","v":0},{"$f":"+IF(Energía!I335=0,0,I335*Energía!J335/Energía!I335)","v":0},{"$f":"+IF(Energía!J335=0,0,J335*Energía!K335/Energía!J335)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J335*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T335:W335,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T333","v":0},{"$f":"+IF(Energía!F336=0,0,F336*Energía!G336/Energía!F336)","v":0},{"$f":"+IF(Energía!G336=0,0,G336*Energía!H336/Energía!G336)","v":0},{"$f":"+IF(Energía!H336=0,0,H336*Energía!I336/Energía!H336)","v":0},{"$f":"+IF(Energía!I336=0,0,I336*Energía!J336/Energía!I336)","v":0},{"$f":"+IF(Energía!J336=0,0,J336*Energía!K336/Energía!J336)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J336*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T336:W336,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A334","v":"X3D_2 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T334","v":0},{"$f":"+IF(Energía!F337=0,0,F337*Energía!G337/Energía!F337)","v":0},{"$f":"+IF(Energía!G337=0,0,G337*Energía!H337/Energía!G337)","v":0},{"$f":"+IF(Energía!H337=0,0,H337*Energía!I337/Energía!H337)","v":0},{"$f":"+IF(Energía!I337=0,0,I337*Energía!J337/Energía!I337)","v":0},{"$f":"+IF(Energía!J337=0,0,J337*Energía!K337/Energía!J337)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J337*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T337:W337,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A335","v":"X3D_2 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T335","v":0},{"$f":"+IF(Energía!F338=0,0,F338*Energía!G338/Energía!F338)","v":0},{"$f":"+IF(Energía!G338=0,0,G338*Energía!H338/Energía!G338)","v":0},{"$f":"+IF(Energía!H338=0,0,H338*Energía!I338/Energía!H338)","v":0},{"$f":"+IF(Energía!I338=0,0,I338*Energía!J338/Energía!I338)","v":0},{"$f":"+IF(Energía!J338=0,0,J338*Energía!K338/Energía!J338)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J338*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T338:W338,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A336","v":"X3D_2 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T336","v":0},{"$f":"+IF(Energía!F339=0,0,F339*Energía!G339/Energía!F339)","v":0},{"$f":"+IF(Energía!G339=0,0,G339*Energía!H339/Energía!G339)","v":0},{"$f":"+IF(Energía!H339=0,0,H339*Energía!I339/Energía!H339)","v":0},{"$f":"+IF(Energía!I339=0,0,I339*Energía!J339/Energía!I339)","v":0},{"$f":"+IF(Energía!J339=0,0,J339*Energía!K339/Energía!J339)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J339*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T339:W339,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A337","v":"X3D_2 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T337","v":0},{"$f":"+IF(Energía!F340=0,0,F340*Energía!G340/Energía!F340)","v":0},{"$f":"+IF(Energía!G340=0,0,G340*Energía!H340/Energía!G340)","v":0},{"$f":"+IF(Energía!H340=0,0,H340*Energía!I340/Energía!H340)","v":0},{"$f":"+IF(Energía!I340=0,0,I340*Energía!J340/Energía!I340)","v":0},{"$f":"+IF(Energía!J340=0,0,J340*Energía!K340/Energía!J340)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J340*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T340:W340,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A338","v":"X3D_2 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T338","v":0},{"$f":"+IF(Energía!F341=0,0,F341*Energía!G341/Energía!F341)","v":0},{"$f":"+IF(Energía!G341=0,0,G341*Energía!H341/Energía!G341)","v":0},{"$f":"+IF(Energía!H341=0,0,H341*Energía!I341/Energía!H341)","v":0},{"$f":"+IF(Energía!I341=0,0,I341*Energía!J341/Energía!I341)","v":0},{"$f":"+IF(Energía!J341=0,0,J341*Energía!K341/Energía!J341)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J341*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T341:W341,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A339","v":"X3D_2 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T339","v":0},{"$f":"+IF(Energía!F342=0,0,F342*Energía!G342/Energía!F342)","v":0},{"$f":"+IF(Energía!G342=0,0,G342*Energía!H342/Energía!G342)","v":0},{"$f":"+IF(Energía!H342=0,0,H342*Energía!I342/Energía!H342)","v":0},{"$f":"+IF(Energía!I342=0,0,I342*Energía!J342/Energía!I342)","v":0},{"$f":"+IF(Energía!J342=0,0,J342*Energía!K342/Energía!J342)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J342*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T342:W342,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A340","v":"X3D_2 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T340","v":0},{"$f":"+IF(Energía!F343=0,0,F343*Energía!G343/Energía!F343)","v":0},{"$f":"+IF(Energía!G343=0,0,G343*Energía!H343/Energía!G343)","v":0},{"$f":"+IF(Energía!H343=0,0,H343*Energía!I343/Energía!H343)","v":0},{"$f":"+IF(Energía!I343=0,0,I343*Energía!J343/Energía!I343)","v":0},{"$f":"+IF(Energía!J343=0,0,J343*Energía!K343/Energía!J343)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J343*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T343:W343,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A341","v":"X3D_2 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T341","v":0},{"$f":"+IF(Energía!F344=0,0,F344*Energía!G344/Energía!F344)","v":0},{"$f":"+IF(Energía!G344=0,0,G344*Energía!H344/Energía!G344)","v":0},{"$f":"+IF(Energía!H344=0,0,H344*Energía!I344/Energía!H344)","v":0},{"$f":"+IF(Energía!I344=0,0,I344*Energía!J344/Energía!I344)","v":0},{"$f":"+IF(Energía!J344=0,0,J344*Energía!K344/Energía!J344)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J344*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T344:W344,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T342","v":0},{"$f":"+IF(Energía!F345=0,0,F345*Energía!G345/Energía!F345)","v":0},{"$f":"+IF(Energía!G345=0,0,G345*Energía!H345/Energía!G345)","v":0},{"$f":"+IF(Energía!H345=0,0,H345*Energía!I345/Energía!H345)","v":0},{"$f":"+IF(Energía!I345=0,0,I345*Energía!J345/Energía!I345)","v":0},{"$f":"+IF(Energía!J345=0,0,J345*Energía!K345/Energía!J345)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J345*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T345:W345,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T343","v":0},{"$f":"+IF(Energía!F346=0,0,F346*Energía!G346/Energía!F346)","v":0},{"$f":"+IF(Energía!G346=0,0,G346*Energía!H346/Energía!G346)","v":0},{"$f":"+IF(Energía!H346=0,0,H346*Energía!I346/Energía!H346)","v":0},{"$f":"+IF(Energía!I346=0,0,I346*Energía!J346/Energía!I346)","v":0},{"$f":"+IF(Energía!J346=0,0,J346*Energía!K346/Energía!J346)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J346*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T346:W346,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"},null,null,null,null,{"$f":"+DdaAñoBase!T344","v":0},{"$f":"+IF(Energía!F347=0,0,F347*Energía!G347/Energía!F347)","v":0},{"$f":"+IF(Energía!G347=0,0,G347*Energía!H347/Energía!G347)","v":0},{"$f":"+IF(Energía!H347=0,0,H347*Energía!I347/Energía!H347)","v":0},{"$f":"+IF(Energía!I347=0,0,I347*Energía!J347/Energía!I347)","v":0},{"$f":"+IF(Energía!J347=0,0,J347*Energía!K347/Energía!J347)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J347*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T347:W347,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A345","v":"X3D_3 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T345","v":0},{"$f":"+IF(Energía!F348=0,0,F348*Energía!G348/Energía!F348)","v":0},{"$f":"+IF(Energía!G348=0,0,G348*Energía!H348/Energía!G348)","v":0},{"$f":"+IF(Energía!H348=0,0,H348*Energía!I348/Energía!H348)","v":0},{"$f":"+IF(Energía!I348=0,0,I348*Energía!J348/Energía!I348)","v":0},{"$f":"+IF(Energía!J348=0,0,J348*Energía!K348/Energía!J348)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J348*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T348:W348,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A346","v":"X3D_3 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T346","v":0},{"$f":"+IF(Energía!F349=0,0,F349*Energía!G349/Energía!F349)","v":0},{"$f":"+IF(Energía!G349=0,0,G349*Energía!H349/Energía!G349)","v":0},{"$f":"+IF(Energía!H349=0,0,H349*Energía!I349/Energía!H349)","v":0},{"$f":"+IF(Energía!I349=0,0,I349*Energía!J349/Energía!I349)","v":0},{"$f":"+IF(Energía!J349=0,0,J349*Energía!K349/Energía!J349)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J349*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T349:W349,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A347","v":"X3D_3 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T347","v":0},{"$f":"+IF(Energía!F350=0,0,F350*Energía!G350/Energía!F350)","v":0},{"$f":"+IF(Energía!G350=0,0,G350*Energía!H350/Energía!G350)","v":0},{"$f":"+IF(Energía!H350=0,0,H350*Energía!I350/Energía!H350)","v":0},{"$f":"+IF(Energía!I350=0,0,I350*Energía!J350/Energía!I350)","v":0},{"$f":"+IF(Energía!J350=0,0,J350*Energía!K350/Energía!J350)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J350*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T350:W350,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A348","v":"X3D_3 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T348","v":0},{"$f":"+IF(Energía!F351=0,0,F351*Energía!G351/Energía!F351)","v":0},{"$f":"+IF(Energía!G351=0,0,G351*Energía!H351/Energía!G351)","v":0},{"$f":"+IF(Energía!H351=0,0,H351*Energía!I351/Energía!H351)","v":0},{"$f":"+IF(Energía!I351=0,0,I351*Energía!J351/Energía!I351)","v":0},{"$f":"+IF(Energía!J351=0,0,J351*Energía!K351/Energía!J351)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J351*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T351:W351,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A349","v":"X3D_3 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T349","v":0},{"$f":"+IF(Energía!F352=0,0,F352*Energía!G352/Energía!F352)","v":0},{"$f":"+IF(Energía!G352=0,0,G352*Energía!H352/Energía!G352)","v":0},{"$f":"+IF(Energía!H352=0,0,H352*Energía!I352/Energía!H352)","v":0},{"$f":"+IF(Energía!I352=0,0,I352*Energía!J352/Energía!I352)","v":0},{"$f":"+IF(Energía!J352=0,0,J352*Energía!K352/Energía!J352)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J352*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T352:W352,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A350","v":"X3D_3 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T350","v":0},{"$f":"+IF(Energía!F353=0,0,F353*Energía!G353/Energía!F353)","v":0},{"$f":"+IF(Energía!G353=0,0,G353*Energía!H353/Energía!G353)","v":0},{"$f":"+IF(Energía!H353=0,0,H353*Energía!I353/Energía!H353)","v":0},{"$f":"+IF(Energía!I353=0,0,I353*Energía!J353/Energía!I353)","v":0},{"$f":"+IF(Energía!J353=0,0,J353*Energía!K353/Energía!J353)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J353*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T353:W353,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A351","v":"X3D_3 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T351","v":0},{"$f":"+IF(Energía!F354=0,0,F354*Energía!G354/Energía!F354)","v":0},{"$f":"+IF(Energía!G354=0,0,G354*Energía!H354/Energía!G354)","v":0},{"$f":"+IF(Energía!H354=0,0,H354*Energía!I354/Energía!H354)","v":0},{"$f":"+IF(Energía!I354=0,0,I354*Energía!J354/Energía!I354)","v":0},{"$f":"+IF(Energía!J354=0,0,J354*Energía!K354/Energía!J354)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J354*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T354:W354,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A352","v":"X3D_3 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T352","v":0},{"$f":"+IF(Energía!F355=0,0,F355*Energía!G355/Energía!F355)","v":0},{"$f":"+IF(Energía!G355=0,0,G355*Energía!H355/Energía!G355)","v":0},{"$f":"+IF(Energía!H355=0,0,H355*Energía!I355/Energía!H355)","v":0},{"$f":"+IF(Energía!I355=0,0,I355*Energía!J355/Energía!I355)","v":0},{"$f":"+IF(Energía!J355=0,0,J355*Energía!K355/Energía!J355)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J355*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T355:W355,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T353","v":0},{"$f":"+IF(Energía!F356=0,0,F356*Energía!G356/Energía!F356)","v":0},{"$f":"+IF(Energía!G356=0,0,G356*Energía!H356/Energía!G356)","v":0},{"$f":"+IF(Energía!H356=0,0,H356*Energía!I356/Energía!H356)","v":0},{"$f":"+IF(Energía!I356=0,0,I356*Energía!J356/Energía!I356)","v":0},{"$f":"+IF(Energía!J356=0,0,J356*Energía!K356/Energía!J356)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J356*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T356:W356,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T354","v":0},{"$f":"+IF(Energía!F357=0,0,F357*Energía!G357/Energía!F357)","v":0},{"$f":"+IF(Energía!G357=0,0,G357*Energía!H357/Energía!G357)","v":0},{"$f":"+IF(Energía!H357=0,0,H357*Energía!I357/Energía!H357)","v":0},{"$f":"+IF(Energía!I357=0,0,I357*Energía!J357/Energía!I357)","v":0},{"$f":"+IF(Energía!J357=0,0,J357*Energía!K357/Energía!J357)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J357*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T357:W357,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A355","v":"X3D_4 (50,001-más)"},null,null,null,null,{"$f":"+DdaAñoBase!T355","v":0},{"$f":"+IF(Energía!F358=0,0,F358*Energía!G358/Energía!F358)","v":0},{"$f":"+IF(Energía!G358=0,0,G358*Energía!H358/Energía!G358)","v":0},{"$f":"+IF(Energía!H358=0,0,H358*Energía!I358/Energía!H358)","v":0},{"$f":"+IF(Energía!I358=0,0,I358*Energía!J358/Energía!I358)","v":0},{"$f":"+IF(Energía!J358=0,0,J358*Energía!K358/Energía!J358)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J358*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T358:W358,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A356","v":"X3D_4 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T356","v":0},{"$f":"+IF(Energía!F359=0,0,F359*Energía!G359/Energía!F359)","v":0},{"$f":"+IF(Energía!G359=0,0,G359*Energía!H359/Energía!G359)","v":0},{"$f":"+IF(Energía!H359=0,0,H359*Energía!I359/Energía!H359)","v":0},{"$f":"+IF(Energía!I359=0,0,I359*Energía!J359/Energía!I359)","v":0},{"$f":"+IF(Energía!J359=0,0,J359*Energía!K359/Energía!J359)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J359*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T359:W359,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A357","v":"X3D_4 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T357","v":0},{"$f":"+IF(Energía!F360=0,0,F360*Energía!G360/Energía!F360)","v":0},{"$f":"+IF(Energía!G360=0,0,G360*Energía!H360/Energía!G360)","v":0},{"$f":"+IF(Energía!H360=0,0,H360*Energía!I360/Energía!H360)","v":0},{"$f":"+IF(Energía!I360=0,0,I360*Energía!J360/Energía!I360)","v":0},{"$f":"+IF(Energía!J360=0,0,J360*Energía!K360/Energía!J360)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J360*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,{"$f":"+G360-M360","v":0},{"$f":"+H360-N360","v":0},{"$f":"+I360-O360","v":0},{"$f":"+J360-P360","v":0},{"$f":"+K360-Q360","v":0},{"$f":"+SUMPRODUCT(T360:W360,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A358","v":"X3D_4 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T358","v":0},{"$f":"+IF(Energía!F361=0,0,F361*Energía!G361/Energía!F361)","v":0},{"$f":"+IF(Energía!G361=0,0,G361*Energía!H361/Energía!G361)","v":0},{"$f":"+IF(Energía!H361=0,0,H361*Energía!I361/Energía!H361)","v":0},{"$f":"+IF(Energía!I361=0,0,I361*Energía!J361/Energía!I361)","v":0},{"$f":"+IF(Energía!J361=0,0,J361*Energía!K361/Energía!J361)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J361*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T361:W361,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A359","v":"X3D_4 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T359","v":0},{"$f":"+IF(Energía!F362=0,0,F362*Energía!G362/Energía!F362)","v":0},{"$f":"+IF(Energía!G362=0,0,G362*Energía!H362/Energía!G362)","v":0},{"$f":"+IF(Energía!H362=0,0,H362*Energía!I362/Energía!H362)","v":0},{"$f":"+IF(Energía!I362=0,0,I362*Energía!J362/Energía!I362)","v":0},{"$f":"+IF(Energía!J362=0,0,J362*Energía!K362/Energía!J362)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J362*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T362:W362,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A360","v":"X3D_4 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T360","v":0},{"$f":"+IF(Energía!F363=0,0,F363*Energía!G363/Energía!F363)","v":0},{"$f":"+IF(Energía!G363=0,0,G363*Energía!H363/Energía!G363)","v":0},{"$f":"+IF(Energía!H363=0,0,H363*Energía!I363/Energía!H363)","v":0},{"$f":"+IF(Energía!I363=0,0,I363*Energía!J363/Energía!I363)","v":0},{"$f":"+IF(Energía!J363=0,0,J363*Energía!K363/Energía!J363)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J363*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T363:W363,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A361","v":"X3D_4 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T361","v":0},{"$f":"+IF(Energía!F364=0,0,F364*Energía!G364/Energía!F364)","v":0},{"$f":"+IF(Energía!G364=0,0,G364*Energía!H364/Energía!G364)","v":0},{"$f":"+IF(Energía!H364=0,0,H364*Energía!I364/Energía!H364)","v":0},{"$f":"+IF(Energía!I364=0,0,I364*Energía!J364/Energía!I364)","v":0},{"$f":"+IF(Energía!J364=0,0,J364*Energía!K364/Energía!J364)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J364*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T364:W364,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A362","v":"X3D_4 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T362","v":0},{"$f":"+IF(Energía!F365=0,0,F365*Energía!G365/Energía!F365)","v":0},{"$f":"+IF(Energía!G365=0,0,G365*Energía!H365/Energía!G365)","v":0},{"$f":"+IF(Energía!H365=0,0,H365*Energía!I365/Energía!H365)","v":0},{"$f":"+IF(Energía!I365=0,0,I365*Energía!J365/Energía!I365)","v":0},{"$f":"+IF(Energía!J365=0,0,J365*Energía!K365/Energía!J365)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J365*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T365:W365,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A363","v":"X3D_4 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T363","v":0},{"$f":"+IF(Energía!F366=0,0,F366*Energía!G366/Energía!F366)","v":0},{"$f":"+IF(Energía!G366=0,0,G366*Energía!H366/Energía!G366)","v":0},{"$f":"+IF(Energía!H366=0,0,H366*Energía!I366/Energía!H366)","v":0},{"$f":"+IF(Energía!I366=0,0,I366*Energía!J366/Energía!I366)","v":0},{"$f":"+IF(Energía!J366=0,0,J366*Energía!K366/Energía!J366)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J366*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T366:W366,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T364","v":0},{"$f":"+IF(Energía!F367=0,0,F367*Energía!G367/Energía!F367)","v":0},{"$f":"+IF(Energía!G367=0,0,G367*Energía!H367/Energía!G367)","v":0},{"$f":"+IF(Energía!H367=0,0,H367*Energía!I367/Energía!H367)","v":0},{"$f":"+IF(Energía!I367=0,0,I367*Energía!J367/Energía!I367)","v":0},{"$f":"+IF(Energía!J367=0,0,J367*Energía!K367/Energía!J367)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J367*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T367:W367,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T365","v":0},{"$f":"+IF(Energía!F368=0,0,F368*Energía!G368/Energía!F368)","v":0},{"$f":"+IF(Energía!G368=0,0,G368*Energía!H368/Energía!G368)","v":0},{"$f":"+IF(Energía!H368=0,0,H368*Energía!I368/Energía!H368)","v":0},{"$f":"+IF(Energía!I368=0,0,I368*Energía!J368/Energía!I368)","v":0},{"$f":"+IF(Energía!J368=0,0,J368*Energía!K368/Energía!J368)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J368*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T368:W368,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A366","v":"X3D_5 (xxx)"},null,null,null,null,{"$f":"+DdaAñoBase!T366","v":0},{"$f":"+IF(Energía!F369=0,0,F369*Energía!G369/Energía!F369)","v":0},{"$f":"+IF(Energía!G369=0,0,G369*Energía!H369/Energía!G369)","v":0},{"$f":"+IF(Energía!H369=0,0,H369*Energía!I369/Energía!H369)","v":0},{"$f":"+IF(Energía!I369=0,0,I369*Energía!J369/Energía!I369)","v":0},{"$f":"+IF(Energía!J369=0,0,J369*Energía!K369/Energía!J369)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J369*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T369:W369,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A367","v":"X3D_5 Regular"},null,null,null,null,{"$f":"+DdaAñoBase!T367","v":0},{"$f":"+IF(Energía!F370=0,0,F370*Energía!G370/Energía!F370)","v":0},{"$f":"+IF(Energía!G370=0,0,G370*Energía!H370/Energía!G370)","v":0},{"$f":"+IF(Energía!H370=0,0,H370*Energía!I370/Energía!H370)","v":0},{"$f":"+IF(Energía!I370=0,0,I370*Energía!J370/Energía!I370)","v":0},{"$f":"+IF(Energía!J370=0,0,J370*Energía!K370/Energía!J370)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J370*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T370:W370,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A368","v":"X3D_5 Agro"},null,null,null,null,{"$f":"+DdaAñoBase!T368","v":0},{"$f":"+IF(Energía!F371=0,0,F371*Energía!G371/Energía!F371)","v":0},{"$f":"+IF(Energía!G371=0,0,G371*Energía!H371/Energía!G371)","v":0},{"$f":"+IF(Energía!H371=0,0,H371*Energía!I371/Energía!H371)","v":0},{"$f":"+IF(Energía!I371=0,0,I371*Energía!J371/Energía!I371)","v":0},{"$f":"+IF(Energía!J371=0,0,J371*Energía!K371/Energía!J371)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J371*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T371:W371,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A369","v":"X3D_5 Jub. 1"},null,null,null,null,{"$f":"+DdaAñoBase!T369","v":0},{"$f":"+IF(Energía!F372=0,0,F372*Energía!G372/Energía!F372)","v":0},{"$f":"+IF(Energía!G372=0,0,G372*Energía!H372/Energía!G372)","v":0},{"$f":"+IF(Energía!H372=0,0,H372*Energía!I372/Energía!H372)","v":0},{"$f":"+IF(Energía!I372=0,0,I372*Energía!J372/Energía!I372)","v":0},{"$f":"+IF(Energía!J372=0,0,J372*Energía!K372/Energía!J372)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J372*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T372:W372,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A370","v":"X3D_5 Jub. 2"},null,null,null,null,{"$f":"+DdaAñoBase!T370","v":0},{"$f":"+IF(Energía!F373=0,0,F373*Energía!G373/Energía!F373)","v":0},{"$f":"+IF(Energía!G373=0,0,G373*Energía!H373/Energía!G373)","v":0},{"$f":"+IF(Energía!H373=0,0,H373*Energía!I373/Energía!H373)","v":0},{"$f":"+IF(Energía!I373=0,0,I373*Energía!J373/Energía!I373)","v":0},{"$f":"+IF(Energía!J373=0,0,J373*Energía!K373/Energía!J373)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J373*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T373:W373,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A371","v":"X3D_5 Político"},null,null,null,null,{"$f":"+DdaAñoBase!T371","v":0},{"$f":"+IF(Energía!F374=0,0,F374*Energía!G374/Energía!F374)","v":0},{"$f":"+IF(Energía!G374=0,0,G374*Energía!H374/Energía!G374)","v":0},{"$f":"+IF(Energía!H374=0,0,H374*Energía!I374/Energía!H374)","v":0},{"$f":"+IF(Energía!I374=0,0,I374*Energía!J374/Energía!I374)","v":0},{"$f":"+IF(Energía!J374=0,0,J374*Energía!K374/Energía!J374)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J374*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T374:W374,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A372","v":"X3D_5 x1"},null,null,null,null,{"$f":"+DdaAñoBase!T372","v":0},{"$f":"+IF(Energía!F375=0,0,F375*Energía!G375/Energía!F375)","v":0},{"$f":"+IF(Energía!G375=0,0,G375*Energía!H375/Energía!G375)","v":0},{"$f":"+IF(Energía!H375=0,0,H375*Energía!I375/Energía!H375)","v":0},{"$f":"+IF(Energía!I375=0,0,I375*Energía!J375/Energía!I375)","v":0},{"$f":"+IF(Energía!J375=0,0,J375*Energía!K375/Energía!J375)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J375*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T375:W375,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A373","v":"X3D_5 x2"},null,null,null,null,{"$f":"+DdaAñoBase!T373","v":0},{"$f":"+IF(Energía!F376=0,0,F376*Energía!G376/Energía!F376)","v":0},{"$f":"+IF(Energía!G376=0,0,G376*Energía!H376/Energía!G376)","v":0},{"$f":"+IF(Energía!H376=0,0,H376*Energía!I376/Energía!H376)","v":0},{"$f":"+IF(Energía!I376=0,0,I376*Energía!J376/Energía!I376)","v":0},{"$f":"+IF(Energía!J376=0,0,J376*Energía!K376/Energía!J376)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J376*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T376:W376,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A374","v":"X3D_5 Discap."},null,null,null,null,{"$f":"+DdaAñoBase!T374","v":0},{"$f":"+IF(Energía!F377=0,0,F377*Energía!G377/Energía!F377)","v":0},{"$f":"+IF(Energía!G377=0,0,G377*Energía!H377/Energía!G377)","v":0},{"$f":"+IF(Energía!H377=0,0,H377*Energía!I377/Energía!H377)","v":0},{"$f":"+IF(Energía!I377=0,0,I377*Energía!J377/Energía!I377)","v":0},{"$f":"+IF(Energía!J377=0,0,J377*Energía!K377/Energía!J377)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J377*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T377:W377,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},null,null,null,null,{"$f":"+DdaAñoBase!T375","v":0},{"$f":"+IF(Energía!F378=0,0,F378*Energía!G378/Energía!F378)","v":0},{"$f":"+IF(Energía!G378=0,0,G378*Energía!H378/Energía!G378)","v":0},{"$f":"+IF(Energía!H378=0,0,H378*Energía!I378/Energía!H378)","v":0},{"$f":"+IF(Energía!I378=0,0,I378*Energía!J378/Energía!I378)","v":0},{"$f":"+IF(Energía!J378=0,0,J378*Energía!K378/Energía!J378)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J378*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T378:W378,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},null,null,null,null,{"$f":"+DdaAñoBase!T376","v":0},{"$f":"+IF(Energía!F379=0,0,F379*Energía!G379/Energía!F379)","v":0},{"$f":"+IF(Energía!G379=0,0,G379*Energía!H379/Energía!G379)","v":0},{"$f":"+IF(Energía!H379=0,0,H379*Energía!I379/Energía!H379)","v":0},{"$f":"+IF(Energía!I379=0,0,I379*Energía!J379/Energía!I379)","v":0},{"$f":"+IF(Energía!J379=0,0,J379*Energía!K379/Energía!J379)","v":0},null,{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,F379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,G379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,H379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,I379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},{"$f":"+IF(SUM(ProyDda!$C$23:$C$26)=0,0,J379*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26))","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T379:W379,PremisaCosto!$F$69:$I$69)","v":0}]

{"sheet":"AsigEco","index":12,"n_rows":106,"n_cols":17,"rows_kept":106,"cut":false,"hidden":false,"merged":[[52,13,53,16],[78,2,78,5],[33,5,33,8],[33,1,33,4],[53,9,53,12],[53,5,53,8],[53,1,53,4],[52,1,52,12]]}
["Asignación basada en criterios Económicos"]
[]
[]
["Driver de Asignación",{"$f":"+B11","v":"CD"},"CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
["Clientes",0,1,null,0,1,0,0,0,0,0,0,0]
["Energía",0,null,1,1,null,1,1,0,0.5,1,0,1]
["Potencia p",0.85,null,0,0,null,0,0,1,0.5,0,1,0]
["Potencia fp",0.15,null,0,0,null,0,0,0,0,0,0,0]
[]
["Check",{"$f":"+IF(ROUND(B12-1,6)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
["Asignación económica generada",{"$f":"+AsigTV!B4","v":"CD"},{"$f":"+AsigTV!C4","v":"CCOMF"},{"$f":"+AsigTV!D4","v":"CCOMV"},{"$f":"+AsigTV!E4","v":"CSERAP"},{"$f":"+AsigTV!F4","v":"CX"},{"$f":"+AsigTV!G4","v":"CCONAP"},{"$f":"+AsigTV!H4","v":"CENEGEN"},{"$f":"+AsigTV!I4","v":"CPOTGEN"},{"$f":"+AsigTV!J4","v":"CPT"},{"$f":"+AsigTV!K4","v":"CPET"},{"$f":"+AsigTV!L4","v":"CPERDP"},{"$f":"+AsigTV!M4","v":"CPERDE"}]
[{"$f":"+Asignación!A7","v":"TOTAL"},{"$f":"+SUM(B13:B24)","v":1},{"$f":"+SUM(C13:C24)","v":1.0000000000000002},0.99999999999999978,0.99999999999999978,1.0000000000000002,0.99999999999999989,0.99999999999999989,0.99999999999999978,0.99999999999999967,0.99999999999999989,0.99999999999999978,0.99999999999999989]
[{"$f":"+Asignación!A8","v":"ATH"},{"$f":"+O58*B$6+P58*B$7+Q58*B$8+B$5*N58","v":1.038323087219468E-4},{"$f":"+F38","v":1.0448563450359399E-5},{"$f":"+G38*D$6+H38*D$7+I38*D$8","v":2.1733883306577144E-3},{"$f":"+G38*E$6+H38*E$7+I38*E$8+E$5*F38","v":2.1733883306577144E-3},{"$f":"+F38","v":1.0448563450359399E-5},{"$f":"+$E38*G$8+$C38*G$6+$D38*G$7+G$5*B38","v":2.1569349519655581E-3},{"$f":"+$E38*H$8+$C38*H$6+$D38*H$7+H$5*C38","v":2.1569349519655581E-3},{"$f":"+$E38*I$8+$C38*I$6+$D38*I$7+I$5*D38","v":6.2343419938721775E-4},{"$f":"+$E38*J$8+$C38*J$6+$D38*J$7+J$5*E38","v":1.3901845756763879E-3},{"$f":"+$E38*K$8+$C38*K$6+$D38*K$7+K$5*F38","v":2.1569349519655581E-3},{"$f":"+$E38*L$8+$C38*L$6+$D38*L$7+L$5*G38","v":6.2343419938721775E-4},{"$f":"+$E38*M$8+$C38*M$6+$D38*M$7+M$5*H38","v":2.1569349519655581E-3}]
[{"$f":"+Asignación!A9","v":"ATD"},{"$f":"+O59*B$6+P59*B$7+Q59*B$8+B$5*N59","v":3.3477212057676955E-7},5.2242817251797009E-10,9.8952120404885226E-7,{"$f":"+G39*E$6+H39*E$7+I39*E$8+E$5*F39","v":9.8952120404885226E-7},5.2242817251797009E-10,{"$f":"+$E39*G$8+$C39*G$6+$D39*G$7+G$5*B39","v":9.8203015108584709E-7},9.8203015108584709E-7,1.9824866404430985E-6,1.4822583957644728E-6,9.8203015108584709E-7,1.9824866404430985E-6,9.8203015108584709E-7]
[{"$f":"+Asignación!A10","v":"MTH"},{"$f":"+O60*B$6+P60*B$7+Q60*B$8+B$5*N60","v":6.1413736952572141E-3},7.3139944152515805E-5,8.2841223994515378E-2,8.2841223994515378E-2,7.3139944152515805E-5,{"$f":"+$E40*G$8+$C40*G$6+$D40*G$7+G$5*B40","v":8.2214084329469389E-2},8.2214084329469389E-2,4.1034277562828078E-3,4.3158756042876098E-2,8.2214084329469389E-2,4.1034277562828078E-3,8.2214084329469389E-2]
[{"$f":"+Asignación!A11","v":"MTD"},0.10511143302294396,1.3735009366414468E-3,0.11408652561274601,0.11408652561274601,1.3735009366414468E-3,0.11323180547635957,0.11323180547635957,0.12006176274508257,0.11664678411072107,0.11323180547635957,0.12006176274508257,0.11323180547635957]
[{"$f":"+Asignación!A12","v":"BTH"},2.9323120678379243E-4,5.2242817251797004E-5,6.4677579699643092E-4,6.4677579699643092E-4,5.2242817251797004E-5,6.4187945750348641E-4,6.4187945750348641E-4,3.0788256952879656E-4,4.7488101351614146E-4,6.4187945750348641E-4,3.0788256952879656E-4,6.4187945750348641E-4]
[{"$f":"+Asignación!A13","v":"BTD"},0.26850738630490179,6.3676325878877183E-3,0.2041401132527671,0.2041401132527671,6.3676325878877183E-3,0.20260242336125281,0.20260242336125281,0.2644537062540197,0.23352806480763627,0.20260242336125281,0.2644537062540197,0.20260242336125281]
[{"$f":"+Asignación!A14","v":"BTS"},0.61967755731144791,0.9913311613160013,0.59586571040682201,0.59586571040682201,0.9913311613160013,0.59890500717749118,0.59890500717749118,0.61028391064541743,0.60459445891145425,0.59890500717749118,0.61028391064541743,0.59890500717749118]
[{"$f":"+Asignación!A15","v":"BTSH"},1.8734812010263808E-5,2.2638554142445373E-5,4.3244055659342926E-5,4.3244055659342926E-5,2.2638554142445373E-5,4.2916681662753669E-5,4.2916681662753669E-5,1.940619207661732E-5,3.1161436869685496E-5,4.2916681662753669E-5,1.940619207661732E-5,4.2916681662753669E-5]
[{"$f":"+Asignación!A16","v":"BTS Prepago"},1.4611656581252594E-4,7.6923475804438718E-4,{"$f":"+G46*D$6+H46*D$7+I46*D$8","v":2.0202902863177398E-4},2.0202902863177398E-4,7.6923475804438718E-4,2.0396653414395233E-4,2.0396653414395233E-4,1.4448715156412003E-4,1.7422684285403617E-4,2.0396653414395233E-4,1.4448715156412003E-4,2.0396653414395233E-4]
[{"$f":"+Asignación!A17","v":"X2H"},0,0,{"$f":"+G47*D$6+H47*D$7+I47*D$8","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+Asignación!A18","v":"X2D"},0,0,{"$f":"+G48*D$6+H48*D$7+I48*D$8","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+Asignación!A19","v":"X3D"},0,0,{"$f":"+G49*D$6+H49*D$7+I49*D$8","v":0},{"$f":"+G49*E$6+H49*E$7+I49*E$8","v":0},0,0,0,0,0,0,0,0]
[]
["Nota: el tratamiento de las pérdidas y la ventana temporal por componente de costo es el siguiente:"]
["VP con pérdidas","CD"]
["VP Clientes","CCOMF y CX"]
["VP sin pérdidas","CCOMV y CSERAP"]
["1° año sin pérdidas","CENEGEN, CPOTGEN, CPT, CPET, CPERDP Y CPERDE"]
[]
[]
["Participación del Consumo por driver y años"]
[null,{"$f":"+ProyDda!F35","v":"2026/2027"},null,null,null,"VP"]
["Driver","Clientes","Energía","Pot Sim p","Pot Sim fp",{"$f":"+B35","v":"Clientes"},{"$f":"+C35","v":"Energía"},{"$f":"+D35","v":"Pot Sim p"},{"$f":"+E35","v":"Pot Sim fp"}]
["Check",{"$f":"+IF(ROUND(B37-1,6)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(C37-1,15)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK","OK"]
["Total",{"$f":"+SUM(B38:B49)","v":1},0.99999999999999989,0.99999999999999978,0.99999999999999989,1.0000000000000002,0.99999999999999978,1,1]
[{"$f":"+A13","v":"ATH"},{"$f":"+[4]Clientes!T11/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":1.060948372034395E-5},{"$f":"+([4]Energía!AH12+[4]Energía!AP13+[4]Energía!AP14)/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":2.1569349519655581E-3},{"$f":"+[4]Potencia!AI12/[4]Potencia!$AI$10","v":6.2343419938721775E-4},{"$f":"+SUM(B83:B84)/SUM(AsigEco!B$83:B$106)","v":5.2509410528680058E-4},{"$f":"+[4]Clientes!X11/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":1.0448563450359399E-5},{"$f":"+([4]Energía!AL12+[4]Energía!AT13+[4]Energía!AT14)/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":2.1733883306577144E-3},{"$f":"+[4]Potencia!AM12/[4]Potencia!$AM$10","v":6.2828446654606069E-4},{"$f":"SUM(C83:C84)/SUM(AsigEco!C$81:C$106)","v":6.0894685874061092E-4}]
["ATD",{"$f":"+[4]Clientes!T15/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":5.304741860171975E-10},{"$f":"+([4]Energía!AH15+[4]Energía!AP15)/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":9.8203015108584709E-7},{"$f":"+[4]Potencia!AI15/[4]Potencia!$AI$10","v":1.9824866404430985E-6},{"$f":"+AsigEco!B85/SUM(AsigEco!B$83:B$106)","v":1.948738640668974E-6},{"$f":"+[4]Clientes!X15/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":5.2242817251797009E-10},{"$f":"+([4]Energía!AL15+[4]Energía!AT15)/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":9.8952120404885226E-7},{"$f":"+[4]Potencia!AM15/[4]Potencia!$AM$10","v":1.9979102246071327E-6},{"$f":"+AsigEco!C85/SUM(AsigEco!C$81:C$106)","v":2.1205537355484628E-6}]
["MTH",{"$f":"+[4]Clientes!T16/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":7.4266386042407646E-5},{"$f":"+([4]Energía!AH17+[4]Energía!AP18+[4]Energía!AP19)/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":8.2214084329469389E-2},{"$f":"+[4]Potencia!AI17/[4]Potencia!$AI$10","v":4.1034277562828078E-3},{"$f":"+SUM(B88:B89)/SUM(AsigEco!B$83:B$106)","v":2.2924842364096615E-2},{"$f":"+[4]Clientes!X16/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":7.3139944152515805E-5},{"$f":"+([4]Energía!AL17+[4]Energía!AT18+[4]Energía!AT19)/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":8.2841223994515378E-2},{"$f":"+[4]Potencia!AM17/[4]Potencia!$AM$10","v":4.1353520891226582E-3},{"$f":"SUM(C88:C89)/SUM(AsigEco!C$81:C$106)","v":2.4104008314109332E-2}]
["MTD",{"$f":"+[4]Clientes!T20/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":1.3935611791010512E-3},{"$f":"+(SUM([4]Energía!AH22:AH75)+SUM([4]Energía!AP22:AP75))/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":0.11323180547635957},{"$f":"+SUM([4]Potencia!AI21:AI75)/[4]Potencia!$AI$10","v":0.12006176274508257},{"$f":"+AsigEco!B90/SUM(AsigEco!B$83:B$106)","v":0.12214081616166361},{"$f":"+[4]Clientes!X20/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":1.3735009366414468E-3},{"$f":"+(SUM([4]Energía!AL22:AL75)+SUM([4]Energía!AT22:AT75))/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":0.11408652561274601},{"$f":"+SUM([4]Potencia!AM21:AM75)/[4]Potencia!$AM$10","v":0.1209858502473232},{"$f":"+AsigEco!C90/SUM(AsigEco!C$81:C$106)","v":0.12841267516958488}]
["BTH",{"$f":"+[4]Clientes!T76/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":5.304741860171975E-5},{"$f":"+([4]Energía!AH77+[4]Energía!AP78+[4]Energía!AP79)/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":6.4187945750348641E-4},{"$f":"+[4]Potencia!AI77/[4]Potencia!$AI$10","v":3.0788256952879656E-4},{"$f":"+SUM(B93:B94)/SUM(AsigEco!B$83:B$106)","v":1.5649475389922579E-4},{"$f":"+[4]Clientes!X76/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":5.2242817251797004E-5},{"$f":"+([4]Energía!AL77+[4]Energía!AT78+[4]Energía!AT79)/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":6.4677579699643092E-4},{"$f":"+[4]Potencia!AM77/[4]Potencia!$AM$10","v":3.1027787077668039E-4},{"$f":"SUM(C93:C94)/SUM(AsigEco!C$81:C$106)","v":1.5652956746823682E-4}]
["BTD",{"$f":"+[4]Clientes!T80/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":6.4654245073593334E-3},{"$f":"+(+SUM([4]Energía!AH81:AH135)+SUM([4]Energía!AP81:AP135))/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":0.20260242336125281},{"$f":"+SUM([4]Potencia!AI81:AI135)/[4]Potencia!$AI$10","v":0.2644537062540197},{"$f":"+AsigEco!B95/SUM(AsigEco!B$83:B$106)","v":0.2426534433440927},{"$f":"+[4]Clientes!X80/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":6.3676325878877183E-3},{"$f":"+(+SUM([4]Energía!AL81:AL135)+SUM([4]Energía!AT81:AT135))/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":0.2041401132527671},{"$f":"+SUM([4]Potencia!AM81:AM135)/[4]Potencia!$AM$10","v":0.266497152025437},{"$f":"+AsigEco!C95/SUM(AsigEco!C$81:C$106)","v":0.24269469002669511}]
["BTS",{"$f":"+[4]Clientes!T136/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":0.99121134847139647},{"$f":"+(+SUM([4]Energía!AH137:AH191)+SUM([4]Energía!AP137:AP191))/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":0.59890500717749118},{"$f":"+SUM([4]Potencia!AI137:AI191)/[4]Potencia!$AI$10","v":0.61028391064541743},{"$f":"+AsigEco!B96/SUM(AsigEco!B$83:B$106)","v":0.61144109675549296},{"$f":"+[4]Clientes!X136/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":0.9913311613160013},{"$f":"+(+SUM([4]Energía!AL137:AL191)+SUM([4]Energía!AT137:AT191))/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":0.59586571040682201},{"$f":"+SUM([4]Potencia!AM137:AM191)/[4]Potencia!$AM$10","v":0.60727833531016417},{"$f":"+AsigEco!C96/SUM(AsigEco!C$81:C$106)","v":0.60386713572643436}]
["BTSH",{"$f":"+[4]Clientes!T196/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":2.2987214727411896E-5},{"$f":"+(+SUM([4]Energía!AH197:AH208)+SUM([4]Energía!AP197:AP208))/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":4.2916681662753669E-5},{"$f":"([4]Potencia!$AI$198+[4]Potencia!$AI$202+[4]Potencia!$AI$206)/[4]Potencia!$AI$10","v":1.940619207661732E-5},{"$f":"+SUM(B99:B100)/SUM(AsigEco!B$83:B$106)","v":1.1502656833154635E-5},{"$f":"+[4]Clientes!X196/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":2.2638554142445373E-5},{"$f":"+(+SUM([4]Energía!AL197:AL208)+SUM([4]Energía!AT197:AT208))/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":4.3244055659342926E-5},{"$f":"([4]Potencia!AM198+[4]Potencia!$AM$202+[4]Potencia!$AM$206)/[4]Potencia!$AM$10","v":1.9557170666178068E-5},{"$f":"SUM(C99:C100)/SUM(AsigEco!C$81:C$106)","v":1.1505215695528571E-5}]
["BTS Prepago",{"$f":"+[4]Clientes!T209/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":7.6875480857707093E-4},{"$f":"+(+SUM([4]Energía!AH211:AH264)+SUM([4]Energía!AP211:AP264))/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":2.0396653414395233E-4},{"$f":"+SUM([4]Potencia!AI210:AI264)/[4]Potencia!$AI$10","v":1.4448715156412003E-4},{"$f":"+AsigEco!B101/SUM(AsigEco!B$83:B$106)","v":1.4476111999415378E-4},{"$f":"+[4]Clientes!X209/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":7.6923475804438718E-4},{"$f":"+(+SUM([4]Energía!AL211:AL264)+SUM([4]Energía!AT211:AT264))/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":2.0202902863177398E-4},{"$f":"+SUM([4]Potencia!AM210:AM264)/[4]Potencia!$AM$10","v":1.4319290973947073E-4},{"$f":"+AsigEco!C101/SUM(AsigEco!C$81:C$106)","v":1.4238856753640686E-4}]
["X2H",{"$f":"+[4]Clientes!T265/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":0},{"$f":"+([4]Energía!AH266+[4]Energía!AP267)/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":0},{"$f":"+[4]Potencia!AI266/[4]Potencia!$AI$10","v":0},null,{"$f":"+[4]Clientes!X265/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":0},{"$f":"+([4]Energía!AL266+[4]Energía!AT267)/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":0},{"$f":"+[4]Potencia!AM266/[4]Potencia!$AM$10","v":0},{"$f":"+AsigEco!C104/SUM(AsigEco!C$81:C$106)","v":0}]
["X2D",{"$f":"+[4]Clientes!T268/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":0},{"$f":"+(+SUM([4]Energía!AH269:AH323)+SUM([4]Energía!AP269:AP323))/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":0},{"$f":"+SUM([4]Potencia!AI214:AI268)/[4]Potencia!$AI$10","v":0},{"$f":"+AsigEco!B105/SUM(AsigEco!B$84:B$106)","v":0},{"$f":"+[4]Clientes!X268/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":0},{"$f":"+(+SUM([4]Energía!AL269:AL323)+SUM([4]Energía!AT269:AT323))/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":0},{"$f":"+SUM([4]Potencia!AM269:AM323)/[4]Potencia!$AM$10","v":0},{"$f":"+AsigEco!C105/SUM(AsigEco!C$81:C$106)","v":0}]
["X3D",{"$f":"+[4]Clientes!T324/([4]Clientes!$T$10-[4]Clientes!$T$192)","v":0},{"$f":"+(+SUM([4]Energía!AH324:AH379)+SUM([4]Energía!AP324:AP379))/([4]Energía!$AH$10+[4]Energía!$AP$10-[4]Energía!$AP$192)","v":0},{"$f":"+SUM([4]Potencia!AI215:AI269)/[4]Potencia!$AI$10","v":0},{"$f":"+AsigEco!B106/SUM(AsigEco!B$84:B$106)","v":0},{"$f":"+[4]Clientes!X324/([4]Clientes!$X$10-[4]Clientes!$X$192)","v":0},{"$f":"+(+SUM([4]Energía!AL324:AL379)+SUM([4]Energía!AT324:AT379))/([4]Energía!$AL$10+[4]Energía!$AT$10-[4]Energía!$AT$192)","v":0},{"$f":"+SUM([4]Potencia!AM269:AM323)/[4]Potencia!$AM$10","v":0},{"$f":"+AsigEco!C106/SUM(AsigEco!C$81:C$106)","v":0}]
[]
[]
["Asignación siguiendo CIP para CD"]
[null,"VP",null,null,null,null,null,null,null,null,null,null,null,"para CD ya que asigna por CIP"]
[null,"Alta Tensión",null,null,null,"Media Tensión",null,null,null,"Baja Tensión"]
["Driver","Clientes",{"$f":"+C35","v":"Energía"},"Pot Sim  p","Pot Sim fp","Clientes",{"$f":"+C55","v":"Energía"},{"$f":"+D55","v":"Pot Sim  p"},{"$f":"+E55","v":"Pot Sim fp"},"Clientes",{"$f":"+G55","v":"Energía"},{"$f":"+H55","v":"Pot Sim  p"},{"$f":"+I55","v":"Pot Sim fp"},"Clientes",{"$f":"+K55","v":"Energía"},{"$f":"+L55","v":"Pot Sim  p"},{"$f":"+M55","v":"Pot Sim fp"}]
["Check",{"$f":"+IF(ROUND(B57-1,15)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+IF(ROUND(C57-1,15)=0,\"OK\",\"Error\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
["Total",{"$f":"+SUM(B58:B69)","v":1.0000000000000002},{"$f":"+SUM(C58:C69)","v":1.0000000000000002},{"$f":"+SUM(D58:D69)","v":1},{"$f":"+SUM(E58:E69)","v":1},1,1,1.0000000000000002,1,1.0000000000000002,0.99999999999999989,1.0000000000000002,1,1.0000000000000002,0.99999999999999989,{"$f":"+SUM(P58:P69)","v":1.0000000000000002},{"$f":"+SUM(Q58:Q69)","v":1}]
[{"$f":"+A38","v":"ATH"},{"$f":"+Clientes!Y11/Clientes!$Y$10","v":1.0448563450359399E-5},{"$f":"+([4]Energía!BB12+[4]Energía!BJ13+[4]Energía!BJ14)/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":2.0173837288995503E-3},{"$f":"+[4]Potencia!BG12/[4]Potencia!BG$10","v":5.8106015733458524E-4},{"$f":"+SUM(D83:D84)/SUM(D$83:D$101)","v":5.6393270142713909E-4},null,null,{"$f":"+[4]Potencia!BN12/[4]Potencia!BN$10","v":0},{"$f":"SUM(E83:E84)/SUM(E$83:E$106)","v":0},null,null,{"$f":"+[4]Potencia!BU12/[4]Potencia!BU$10","v":0},{"$f":"SUM(F83:F84/SUM(F$83:F$106))","v":0},{"$f":"+B58*CIP!$C$36+F58*CIP!$C$37+J58*CIP!$C$38","v":1.8753937275339694E-6},{"$f":"+C58*CIP!$C$36+G58*CIP!$C$37+K58*CIP!$C$38","v":3.6209655128018286E-4},{"$f":"+D58*CIP!$C$36+H58*CIP!$C$37+L58*CIP!$C$38","v":1.0429343512745761E-4},{"$f":"+E58*CIP!$C$36+I58*CIP!$C$37+M58*CIP!$C$38","v":1.0121925909071887E-4}]
["ATD",{"$f":"+Clientes!Y15/Clientes!$Y$10","v":5.2242817251797009E-10},{"$f":"+([4]Energía!BB15+[4]Energía!BJ15)/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":9.1849392411393849E-7},{"$f":"+[4]Potencia!BG15/[4]Potencia!BG$10","v":1.8477395053749736E-6},{"$f":"+D85/SUM(D$83:D$101)","v":1.9637992755855756E-6},null,null,{"$f":"+[4]Potencia!BN15/[4]Potencia!BN$10","v":0},{"$f":"+E85/SUM(E$83:E$106)","v":0},null,null,{"$f":"+[4]Potencia!BU15/[4]Potencia!BU$10","v":0},{"$f":"+F85/SUM(F$83:F$106)","v":0},{"$f":"+B59*CIP!$C$36+F59*CIP!$C$37+J59*CIP!$C$38","v":9.3769686376698506E-11},{"$f":"+C59*CIP!$C$36+G59*CIP!$C$37+K59*CIP!$C$38","v":1.6485881071068119E-7},{"$f":"+D59*CIP!$C$36+H59*CIP!$C$37+L59*CIP!$C$38","v":3.3164741688751014E-7},{"$f":"+E59*CIP!$C$36+I59*CIP!$C$37+M59*CIP!$C$38","v":3.5247877481590649E-7}]
["MTH",{"$f":"+Clientes!Y16/Clientes!$Y$10","v":7.3139944152515805E-5},{"$f":"+([4]Energía!BB17+[4]Energía!BJ18+[4]Energía!BJ19)/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":7.9582266341628224E-2},{"$f":"+[4]Potencia!BG17/[4]Potencia!BG$10","v":3.9581830949299516E-3},{"$f":"+SUM(D88:D89)/SUM(D$83:D$101)","v":2.3102325300691676E-2},{"$f":"+B60/SUM($B$60:$B$69)","v":7.3140708406059149E-5},{"$f":"+C60/SUM($C$60,$C$61:$C$62,$C$63:$C$65,$C$66,$C$67,$C$68,$C$69)","v":7.9743212244155676E-2},{"$f":"+[4]Potencia!BN17/[4]Potencia!BN$10","v":3.9604916507987274E-3},{"$f":"SUM(E88:E89)/SUM(E$83:E$106)","v":2.3115405960769515E-2},null,null,{"$f":"+[4]Potencia!BU17/[4]Potencia!BU$10","v":0},{"$f":"SUM(F88:F89/SUM(F$83:F$106))","v":0},{"$f":"+B60*CIP!$C$36+F60*CIP!$C$37+J60*CIP!$C$38","v":6.5737903463814081E-5},{"$f":"+C60*CIP!$C$36+G60*CIP!$C$37+K60*CIP!$C$38","v":7.164340844790712E-2},{"$f":"+D60*CIP!$C$36+H60*CIP!$C$37+L60*CIP!$C$38","v":3.5592306977332332E-3},{"$f":"+E60*CIP!$C$36+I60*CIP!$C$37+M60*CIP!$C$38","v":2.0773517347893105E-2}]
["MTD",{"$f":"+Clientes!Y20/Clientes!$Y$10","v":1.3735009366414468E-3},{"$f":"+(SUM([4]Energía!BB22:BB75)+SUM([4]Energía!BJ22:BJ75))/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":0.10959838377689413},{"$f":"+SUM([4]Potencia!BG21:BG75)/[4]Potencia!BG$10","v":0.11580250881827482},{"$f":"+D90/SUM(D$83:D$101)","v":0.12307626820057081},{"$f":"+B61/SUM($B$60:$B$69)","v":1.3735152886206531E-3},0.10982003379521355,{"$f":"+SUM([4]Potencia!BN21:BN75)/[4]Potencia!BN$10","v":0.11587004905358214},{"$f":"+E90/SUM(E$83:E$106)","v":0.12314595465663411},null,null,{"$f":"+SUM([4]Potencia!BU21:BU75)/[4]Potencia!BU$10","v":0},{"$f":"+F90/SUM(F$83:F$106)","v":0},{"$f":"+B61*CIP!$C$36+F61*CIP!$C$37+J61*CIP!$C$38","v":1.2344974148751505E-3},{"$f":"+C61*CIP!$C$36+G61*CIP!$C$37+K61*CIP!$C$38","v":9.8665219465498499E-2},{"$f":"+D61*CIP!$C$36+H61*CIP!$C$37+L61*CIP!$C$38","v":0.10413056556907359},{"$f":"+E61*CIP!$C$36+I61*CIP!$C$37+M61*CIP!$C$38","v":0.11066968192820935}]
["BTH",{"$f":"+Clientes!Y76/Clientes!$Y$10","v":5.2242817251797004E-5},{"$f":"+([4]Energía!BB77+[4]Energía!BJ78+[4]Energía!BJ79)/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":6.5315825625299813E-4},{"$f":"+[4]Potencia!BG77/[4]Potencia!BG$10","v":3.121972373625973E-4},{"$f":"+SUM(D93:D94)/SUM(D$83:D$101)","v":1.5770943536676661E-4},{"$f":"+B62/SUM($B$60:$B$69)","v":5.2243363147185108E-5},6.5447919306314915E-4,{"$f":"+[4]Potencia!BN77/[4]Potencia!BN$10","v":3.1237932209960182E-4},{"$f":"SUM(E93:E94)/SUM(E$83:E$106)","v":1.5779873128742068E-4},{"$f":"+F62/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":5.2319050815806544E-5},{"$f":"+C62/SUM($C$62,$C$63:$C$65,$C$66,C67,C68,C69)","v":8.0756356355346428E-4},{"$f":"+[4]Potencia!BU77/[4]Potencia!BU$10","v":3.5490813082283181E-4},{"$f":"SUM(F93:F94/SUM(F$83:F$106))","v":1.8483258377790537E-4},{"$f":"+B62*CIP!$C$36+F62*CIP!$C$37+J62*CIP!$C$38","v":5.2250925614388186E-5},{"$f":"+C62*CIP!$C$36+G62*CIP!$C$37+K62*CIP!$C$38","v":6.6973597197654252E-4},{"$f":"+D62*CIP!$C$36+H62*CIP!$C$37+L62*CIP!$C$38","v":3.1665103698113087E-4},{"$f":"+E62*CIP!$C$36+I62*CIP!$C$37+M62*CIP!$C$38","v":1.6051883566554136E-4}]
["BTD",{"$f":"+Clientes!Y80/Clientes!$Y$10","v":6.3676325878877183E-3},{"$f":"+(+SUM([4]Energía!BB81:BB135)+SUM([4]Energía!BJ81:BJ135))/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":0.20615459159873387},{"$f":"+SUM([4]Potencia!BG81:BG135)/[4]Potencia!BG$10","v":0.26814569249831688},{"$f":"+D95/SUM(D$83:D$101)","v":0.24452404170805403},{"$f":"+B63/SUM($B$60:$B$69)","v":6.3676991245227186E-3},0.20657151534733137,{"$f":"+SUM([4]Potencia!BN81:BN135)/[4]Potencia!BN$10","v":0.26830208479959722},{"$f":"+E95/SUM(E$83:E$106)","v":0.24466249253931258},{"$f":"+F63/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":6.3769243403622895E-3},{"$f":"+C63/SUM($C$62,$C$63:$C$65,$C$66,C68,B71,B72)","v":0.25488912532385738},{"$f":"+SUM([4]Potencia!BU81:BU135)/[4]Potencia!BU$10","v":0.30483000864450827},{"$f":"+F95/SUM(F$83:F$106)","v":0.28657772024833567},{"$f":"+B63*CIP!$C$36+F63*CIP!$C$37+J63*CIP!$C$38","v":6.3686208782707046E-3},{"$f":"+C63*CIP!$C$36+G63*CIP!$C$37+K63*CIP!$C$38","v":0.21138697162594647},{"$f":"+D63*CIP!$C$36+H63*CIP!$C$37+L63*CIP!$C$38","v":0.2719710536799792},{"$f":"+E63*CIP!$C$36+I63*CIP!$C$37+M63*CIP!$C$38","v":0.24887993784612983}]
["BTS",{"$f":"+Clientes!Y136/Clientes!$Y$10","v":0.9913311613160013},{"$f":"+(+SUM([4]Energía!BB137:BB191)+SUM([4]Energía!BJ137:BJ191))/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":0.60174560441786629},{"$f":"+SUM([4]Potencia!BG137:BG191)/[4]Potencia!BG$10","v":0.61103475366488802},{"$f":"+D96/SUM(D$83:D$101)","v":0.60841870512745921},{"$f":"+B64/SUM($B$60:$B$69)","v":0.99134151992867792},0.6029625651032936,{"$f":"+SUM([4]Potencia!BN137:BN191)/[4]Potencia!BN$10","v":0.61139114287202345},{"$f":"+E96/SUM(E$83:E$106)","v":0.60876320658899241},{"$f":"+F64/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":0.99277772778228879},{"$f":"+C64/SUM($C$62,$C$63:$C$65,$C$66,C69,B72,B73)","v":0.74399706350507411},{"$f":"+SUM([4]Potencia!BU137:BU191)/[4]Potencia!BU$10","v":0.69462892326558223},{"$f":"+F96/SUM(F$83:F$106)","v":0.71305572699645448},{"$f":"+B64*CIP!$C$36+F64*CIP!$C$37+J64*CIP!$C$38","v":0.99148502117515003},{"$f":"+C64*CIP!$C$36+G64*CIP!$C$37+K64*CIP!$C$38","v":0.61701842302259324},{"$f":"+D64*CIP!$C$36+H64*CIP!$C$37+L64*CIP!$C$38","v":0.61975178098768924},{"$f":"+E64*CIP!$C$36+I64*CIP!$C$37+M64*CIP!$C$38","v":0.61925695647941426}]
["BTSH",{"$f":"+Clientes!Y196/Clientes!$Y$10","v":2.2638554142445373E-5},{"$f":"+(+SUM([4]Energía!$BB$197:$BB$208)+SUM([4]Energía!$BJ$197:$BJ$208))/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":4.3670793061416763E-5},{"$f":"SUM([4]Potencia!$BG$198,[4]Potencia!$BG$202,[4]Potencia!$BG$206)/[4]Potencia!BG$10","v":1.967815054720462E-5},{"$f":"+SUM(D99:D100)/SUM(D$83:D$101)","v":1.159193819073747E-5},{"$f":"+IF(B72=\"AT\",0,B65/SUM($B$60:$B$69))","v":2.263879069711355E-5},4.3759112174787917E-5,{"$f":"+IF($B$72=\"AT\",0,([4]Potencia!BN198+[4]Potencia!$BN$202+[4]Potencia!$BN$206)/[4]Potencia!BN$10)","v":1.9689627557370992E-5},{"$f":"SUM(E99:E100)/SUM(E$83:E$106)","v":1.1598501607761315E-5},{"$f":"+F65/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":2.2671588686849505E-5},{"$f":"+C65/SUM($C$62,$C$63:$C$65,$C$66,B70,B73,B74)","v":5.3994481322491499E-5},{"$f":"+IF($B$73=\"BT\",(SUM([4]Potencia!$BU$198,[4]Potencia!$BU$202,[4]Potencia!$BU$206))/[4]Potencia!BU$10,0)","v":2.2370267231568353E-5},{"$f":"SUM(F99:F100/SUM(F$83:F$106))","v":1.3585540280485193E-5},{"$f":"+B65*CIP!$C$36+F65*CIP!$C$37+J65*CIP!$C$38","v":2.2642067766234885E-5},{"$f":"+C65*CIP!$C$36+G65*CIP!$C$37+K65*CIP!$C$38","v":4.4779195176620951E-5},{"$f":"+D65*CIP!$C$36+H65*CIP!$C$37+L65*CIP!$C$38","v":1.9958878654028944E-5},{"$f":"+E65*CIP!$C$36+I65*CIP!$C$37+M65*CIP!$C$38","v":1.179843436226139E-5}]
["BTS Prepago",{"$f":"+Clientes!Y209/Clientes!$Y$10","v":7.6923475804438718E-4},{"$f":"+(+SUM([4]Energía!BB211:BB264)+SUM([4]Energía!BJ211:BJ264))/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":2.0402259273966117E-4},{"$f":"+SUM([4]Potencia!BG210:BG264)/[4]Potencia!BG$10","v":1.4407863884063026E-4},{"$f":"+D101/SUM(D$83:D$101)","v":1.4346178896400201E-4},{"$f":"+IF(B73=\"AT\",0,B66/SUM($B$60:$B$69))","v":7.6924279592842316E-4},2.044352047678675E-4,{"$f":"+IF($B$73=\"AT\",0,SUM([4]Potencia!BN210:BN264)/[4]Potencia!BN$10)","v":1.4416267434160768E-4},{"$f":"+IF($B$73=\"AT\",0,E101/SUM(E$83:E$106))","v":1.4354302139606216E-4},{"$f":"+F66/($F$62+$F$63+$F$64+$F$65+$F$68+$F$66)","v":7.7035723784640668E-4},{"$f":"+C66/SUM($C$62,$C$63:$C$65,$C$66,B73,B76,B77)","v":2.5225312619249561E-4},{"$f":"+IF($B$73=\"BT\",SUM([4]Potencia!BU210:BU264)/[4]Potencia!BU$10,0)","v":1.6378969185529553E-4},{"$f":"+IF($B$73=\"BT\",F101/SUM(F$83:F$106),0)","v":1.6813463115147227E-4},{"$f":"+B66*CIP!$C$36+F66*CIP!$C$37+J66*CIP!$C$38","v":7.6935414736265277E-4},{"$f":"+C66*CIP!$C$36+G66*CIP!$C$37+K66*CIP!$C$38","v":2.092008608105902E-4},{"$f":"+D66*CIP!$C$36+H66*CIP!$C$37+L66*CIP!$C$38","v":1.4613406734532137E-4},{"$f":"+E66*CIP!$C$36+I66*CIP!$C$37+M66*CIP!$C$38","v":1.4601739046001853E-4}]
["X2H",{"$f":"+Clientes!Y265/Clientes!$Y$10","v":0},{"$f":"+([4]Energía!BB266+[4]Energía!BJ267)/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":0},{"$f":"+[4]Potencia!BG266/[4]Potencia!BG$10","v":0},{"$f":"+D102/SUM(D$83:D$101)","v":0},{"$f":"+IF(B74=\"AT\",0,B67/SUM($B$60:$B$69))","v":0},0,{"$f":"+IF($B$74=\"AT\",0,[4]Potencia!BN266/[4]Potencia!BN$10)","v":0},{"$f":"+IF($B$74=\"AT\",0,E102/SUM(E$84:E$106))","v":0},{"$f":"+IF(B74=\"BT\",F67/($F$62+$F$63+$F$64+$F$68),0)","v":0},{"$f":"+C67/SUM($C$62,$C$63:$C$65,$C$66,B74,B77,B78)","v":0},{"$f":"+IF($B$74=\"BT\",[4]Potencia!BU266/[4]Potencia!BU$10,0)","v":0},{"$f":"+IF($B$72=\"BT\",F104/SUM(F$84:F$106),0)","v":0},{"$f":"+B67*CIP!$C$36+F67*CIP!$C$37+J67*CIP!$C$38","v":0},{"$f":"+C67*CIP!$C$36+G67*CIP!$C$37+K67*CIP!$C$38","v":0},{"$f":"+D67*CIP!$C$36+H67*CIP!$C$37+L67*CIP!$C$38","v":0},{"$f":"+E67*CIP!$C$36+I67*CIP!$C$37+M67*CIP!$C$38","v":0}]
["X2D",{"$f":"+Clientes!Y268/Clientes!$Y$10","v":0},{"$f":"+(+SUM([4]Energía!BB269:BB323)+SUM([4]Energía!BJ269:BJ323))/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":0},{"$f":"+SUM([4]Potencia!BG269:BG323)/[4]Potencia!BG$10","v":0},{"$f":"+D110/SUM(D$84:D$101)","v":0},{"$f":"+IF(B75=\"AT\",0,B68/SUM($B$60:$B$69))","v":0},0,{"$f":"+IF($B$75=\"AT\",0,SUM([4]Potencia!BN269:BN323)/[4]Potencia!BN$10)","v":0},{"$f":"+IF($B$75=\"AT\",0,E105/SUM(E$84:E$106))","v":0},{"$f":"+IF(B75=\"BT\",F68/($F$62+$F$63+$F$64+$F$68),0)","v":0},{"$f":"+C68/SUM($C$62,$C$63:$C$65,$C$66,B77,B80,B81)","v":0},{"$f":"+IF($B$75=\"BT\",SUM([4]Potencia!BU270:BU323)/[4]Potencia!BU$10,0)","v":0},{"$f":"+IF($B$73=\"BT\",F105/SUM(F$84:F$106),0)","v":0},{"$f":"+B68*CIP!$C$36+F68*CIP!$C$37+J68*CIP!$C$38","v":0},{"$f":"+C68*CIP!$C$36+G68*CIP!$C$37+K68*CIP!$C$38","v":0},{"$f":"+D68*CIP!$C$36+H68*CIP!$C$37+L68*CIP!$C$38","v":0},{"$f":"+E68*CIP!$C$36+I68*CIP!$C$37+M68*CIP!$C$38","v":0}]
["X3D",{"$f":"+Clientes!Y324/Clientes!$Y$10","v":0},{"$f":"+(+SUM([4]Energía!BB324:BB379)+SUM([4]Energía!BJ324:BJ379))/([4]Energía!$BB$10-[4]Energía!$BB$192+[4]Energía!$BJ$10-[4]Energía!$BJ$192)","v":0},{"$f":"+SUM([4]Potencia!BG324:BG379)/[4]Potencia!BG$10","v":0},{"$f":"+D111/SUM(D$84:D$101)","v":0},{"$f":"+IF(B76=\"AT\",0,B69/SUM($B$60:$B$69))","v":0},0,{"$f":"+IF($B$76=\"AT\",0,SUM([4]Potencia!BN324:BN379)/[4]Potencia!BN$10)","v":0},{"$f":"+IF($B$76=\"AT\",0,E106/SUM(E$84:E$106))","v":0},{"$f":"+IF(B76=\"BT\",F69/($F$62+$F$63+$F$64+$F$68),0)","v":0},{"$f":"+C69/SUM($C$62,$C$63:$C$65,$C$66,B78,B81,B82)","v":0},{"$f":"+IF($B$76=\"BT\",SUM([4]Potencia!BU324:BU379)/[4]Potencia!BU$10,0)","v":0},{"$f":"+IF($B$73=\"BT\",F106/SUM(F$84:F$106),0)","v":0},{"$f":"+B69*CIP!$C$36+F69*CIP!$C$37+J69*CIP!$C$38","v":0},{"$f":"+C69*CIP!$C$36+G69*CIP!$C$37+K69*CIP!$C$38","v":0},{"$f":"+D69*CIP!$C$36+H69*CIP!$C$37+L69*CIP!$C$38","v":0},{"$f":"+E69*CIP!$C$36+I69*CIP!$C$37+M69*CIP!$C$38","v":0}]
[]
["Nivel de Tensión de:"]
[{"$f":"+A65","v":"BTSH"},"BT"]
[{"$f":"+A66","v":"BTS Prepago"},"BT"]
[{"$f":"+A67","v":"X2H"},"BT"]
[{"$f":"+A68","v":"X2D"},"BT"]
[{"$f":"+A69","v":"X3D"},"BT"]
[]
["Auxiliar para cuentas"]
[null,{"$f":"+B34","v":"2026/2027"},"VP"]
["Driver","Pot Sim fp","Pot Sim fp c/perd","Pot Sim fp hasta AT","Pot Sim fp hasta MT","Pot Sim fp hasta BT"]
[{"$f":"+A38","v":"ATH"}]
["ATH Punta"]
["ATH Fuera de Punta Medio",{"$f":"+[4]Potencia!BC13","v":3.4711572277235807E-2},{"$f":"+[4]Potencia!AM13","v":0.13868386632462576},{"$f":"+[4]Potencia!BG13","v":0.13950073698973398},{"$f":"+[4]Potencia!BN13","v":0},{"$f":"+[4]Potencia!BU13","v":0}]
["ATH Fuera de Punta Bajo",{"$f":"+[4]Potencia!BC14","v":5.9898037377977678E-2},{"$f":"+[4]Potencia!AM14","v":0.20295303454184851},{"$f":"+[4]Potencia!BG14","v":0.20414837846900424},{"$f":"+[4]Potencia!BN14","v":0},{"$f":"+[4]Potencia!BU14","v":0}]
[{"$f":"+A39","v":"ATD"},{"$f":"+[4]Potencia!BC15*[4]Parametros!$I$9/[4]Parametros!$F$9","v":3.5111687649401897E-4},{"$f":"+[4]Potencia!AM15*[4]Parametros!$I$9/[4]Parametros!$F$9","v":1.1896923285422431E-3},{"$f":"+[4]Potencia!BG15*[4]Parametros!$I$9/[4]Parametros!$F$9","v":1.1966993265076446E-3},{"$f":"+[4]Potencia!BN15*[4]Parametros!$I$9/[4]Parametros!$F$9","v":0},{"$f":"+[4]Potencia!BU15*[4]Parametros!$I$9/[4]Parametros!$F$9","v":0}]
[{"$f":"+A40","v":"MTH"}]
["MTH Punta"]
["MTH Fuera de Punta Medio",{"$f":"+[4]Potencia!BC18","v":1.5346561127461613},{"$f":"+[4]Potencia!AM18","v":5.0243658522509564},{"$f":"+[4]Potencia!BG18","v":5.2305848758824061},{"$f":"+[4]Potencia!BN18","v":5.1999583877602387},{"$f":"+[4]Potencia!BU18","v":0}]
["MTH Fuera de Punta Bajo",{"$f":"+[4]Potencia!BC19","v":2.595861380475073},{"$f":"+[4]Potencia!AM19","v":8.4986839520009649},{"$f":"+[4]Potencia!BG19","v":8.8475021627506329},{"$f":"+[4]Potencia!BN19","v":8.7956976463670564},{"$f":"+[4]Potencia!BU19","v":0}]
[{"$f":"+A41","v":"MTD"},{"$f":"+(SUM([4]Potencia!BC21:BC75)*[4]Parametros!$I$7/[4]Parametros!$F$7)","v":22.006902807854967},{"$f":"+(SUM([4]Potencia!AM21:AM75)*[4]Parametros!$I$7/[4]Parametros!$F$7)","v":72.043246052111513},{"$f":"+(SUM([4]Potencia!BG21:BG75)*[4]Parametros!$I$7/[4]Parametros!$F$7)","v":75.000173946382091},{"$f":"+(SUM([4]Potencia!BN21:BN75)*[4]Parametros!$I$7/[4]Parametros!$F$7)","v":74.561027666723774},{"$f":"+(SUM([4]Potencia!BU21:BU75)*[4]Parametros!$I$7/[4]Parametros!$F$7)","v":0}]
[{"$f":"+A42","v":"BTH"}]
["BTH Punta"]
["BTH Fuera de Punta Medio",{"$f":"+[4]Potencia!BC78","v":1.7613726954691246E-2},{"$f":"+[4]Potencia!AM78","v":5.4857388959785577E-2},{"$f":"+[4]Potencia!BG78","v":6.0034237152855656E-2},{"$f":"+[4]Potencia!BN78","v":5.9682720467059733E-2},{"$f":"+[4]Potencia!BU78","v":5.7667350442110042E-2}]
["BTH Fuera de Punta Bajo",{"$f":"+[4]Potencia!BC79","v":1.058294756597896E-2},{"$f":"+[4]Potencia!AM79","v":3.2960251539115581E-2},{"$f":"+[4]Potencia!BG79","v":3.6070684278604701E-2},{"$f":"+[4]Potencia!BN79","v":3.5859480672240512E-2},{"$f":"+[4]Potencia!BU79","v":3.4648575373495222E-2}]
[{"$f":"+A43","v":"BTD"},{"$f":"+SUM([4]Potencia!BC82:BC135)*[4]Parametros!$I$5/[4]Parametros!$F$5","v":43.720444250157826},{"$f":"+SUM([4]Potencia!AM82:AM135)*[4]Parametros!$I$5/[4]Parametros!$F$5","v":136.15878063472832},{"$f":"+SUM([4]Potencia!BG82:BG135)*[4]Parametros!$I$5/[4]Parametros!$F$5","v":149.00797635730871},{"$f":"+SUM([4]Potencia!BN82:BN135)*[4]Parametros!$I$5/[4]Parametros!$F$5","v":148.13549439035947},{"$f":"+SUM([4]Potencia!BU82:BU135)*[4]Parametros!$I$5/[4]Parametros!$F$5","v":143.13324535158671}]
[{"$f":"+A44","v":"BTS"},{"$f":"+SUM([4]Potencia!BC138:BC191)*[4]Parametros!$I$4/[4]Parametros!$F$4","v":110.16730698128245},{"$f":"+SUM([4]Potencia!AM138:AM191)*[4]Parametros!$I$4/[4]Parametros!$F$4","v":338.78702849598125},{"$f":"+SUM([4]Potencia!BG138:BG191)*[4]Parametros!$I$4/[4]Parametros!$F$4","v":370.75798107908798},{"$f":"+SUM([4]Potencia!BN138:BN191)*[4]Parametros!$I$4/[4]Parametros!$F$4","v":368.58709988099554},{"$f":"+SUM([4]Potencia!BU138:BU191)*[4]Parametros!$I$4/[4]Parametros!$F$4","v":356.14066659855871}]
[{"$f":"+A45","v":"BTSH"}]
["Punta"]
["Fuera de Punta Medio",{"$f":"+[4]Potencia!BC199+[4]Potencia!BC203+[4]Potencia!BC207","v":8.3502719663658225E-4},{"$f":"+[4]Potencia!AM207+[4]Potencia!AM203+[4]Potencia!AM199","v":2.6006654829909223E-3},{"$f":"+[4]Potencia!BG207+[4]Potencia!BG203+[4]Potencia!BG199","v":2.8460882174974958E-3},{"$f":"+[4]Potencia!BN207+[4]Potencia!BN203+[4]Potencia!BN199","v":2.8294236016858506E-3},{"$f":"+[4]Potencia!BU207+[4]Potencia!BU203+[4]Potencia!BU199","v":2.7338794396553996E-3}]
["Fuera de Punta Bajo",{"$f":"+[4]Potencia!BC200+[4]Potencia!BC204+[4]Potencia!BC208","v":1.2374810681214793E-3},{"$f":"+[4]Potencia!AM208+[4]Potencia!AM204+[4]Potencia!AM200","v":3.85409518717618E-3},{"$f":"+[4]Potencia!BG208+[4]Potencia!BG204+[4]Potencia!BG200","v":4.2178030865856727E-3},{"$f":"+[4]Potencia!BN208+[4]Potencia!BN204+[4]Potencia!BN200","v":4.1931067094407217E-3},{"$f":"+[4]Potencia!BU208+[4]Potencia!BU204+[4]Potencia!BU200","v":4.0515136066550262E-3}]
[{"$f":"+A46","v":"BTS Prepago"},{"$f":"+IF([4]Parametros!$F$13=0,0,SUM([4]Potencia!BC210:BC264)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":2.6082549619211432E-2},{"$f":"+IF([4]Parametros!$F$13=0,0,SUM([4]Potencia!AM210:AM264)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":7.9884128202188126E-2},{"$f":"+IF([4]Parametros!$F$13=0,0,SUM([4]Potencia!BG210:BG264)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":8.7422695571374234E-2},{"$f":"+IF([4]Parametros!$F$13=0,0,SUM([4]Potencia!BN210:BN264)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":8.6910814240866635E-2},{"$f":"+IF([4]Parametros!$F$13=0,0,SUM([4]Potencia!BU210:BU264)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":8.3976016669572121E-2}]
[{"$f":"+A47","v":"X2H"}]
[{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+[4]Potencia!BC265","v":0},{"$f":"+[4]Potencia!AM265","v":0},{"$f":"+[4]Potencia!BG265","v":0},{"$f":"+[4]Potencia!BN265","v":0},{"$f":"+[4]Potencia!BU265","v":0}]
[{"$f":"+A48","v":"X2D"},{"$f":"+IF([4]Parametros!$F$15=0,0,SUM([4]Potencia!BC267:BC321)*[4]Parametros!$I$15/[4]Parametros!$F$15)","v":0},{"$f":"+IF([4]Parametros!$F$15=0,0,SUM([4]Potencia!AM267:AM321)*[4]Parametros!$I$15/[4]Parametros!$F$15)","v":0},{"$f":"+IF([4]Parametros!$F$15=0,0,SUM([4]Potencia!BG267:BG321)*[4]Parametros!$I$15/[4]Parametros!$F$15)","v":0},{"$f":"+IF([4]Parametros!$F$15=0,0,SUM([4]Potencia!BN267:BN321)*[4]Parametros!$I$15/[4]Parametros!$F$15)","v":0},{"$f":"+IF([4]Parametros!$F$15=0,0,SUM([4]Potencia!BU267:BU321)*[4]Parametros!$I$15/[4]Parametros!$F$15)","v":0}]
[{"$f":"+A49","v":"X3D"},{"$f":"+IF([4]Parametros!$F$16=0,0,SUM([4]Potencia!BC322:BC377)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":0},{"$f":"+IF([4]Parametros!$F$16=0,0,SUM([4]Potencia!AM322:AM377)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":0},{"$f":"+IF([4]Parametros!$F$16=0,0,SUM([4]Potencia!BG322:BG377)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":0},{"$f":"+IF([4]Parametros!$F$16=0,0,SUM([4]Potencia!BN322:BN377)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":0},{"$f":"+IF([4]Parametros!$F$16=0,0,SUM([4]Potencia!BU322:BU377)*[4]Parametros!$I$13/[4]Parametros!$F$13)","v":0}]

{"sheet":"CIP","index":13,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Criterio Asignación en CD - Costo incremental promedio"]
[]
["Tasa Rentabilidad Regulada ",{"$f":"+[4]PremisaCosto!B5","v":0.10743333333333334}]
["CO&M 2025",{"$f":"-[5]ERa!C23","v":14602935.452}]
["AT",2.5000000000000001E-2]
["MT",0.78310000000000002]
["BT",0.19189999999999999]
["Tasa Capitalizaicon CO&M",0.03]
[]
["Inversiones anuales","u.m.",null,null,{"$f":"+ProyDda!E33","v":2026},{"$f":"+ProyDda!F33","v":2027},{"$f":"+ProyDda!G33","v":2028},{"$f":"+ProyDda!H33","v":2029},{"$f":"+ProyDda!I33","v":2030},{"$f":"+ProyDda!J33","v":2031},{"$f":"+ProyDda!K33","v":2032},{"$f":"+ProyDda!L33","v":2033},{"$f":"+ProyDda!M33","v":2034},{"$f":"+ProyDda!N33","v":2035},{"$f":"+ProyDda!O33","v":2036}]
["AT","$/año",null,null,0,4500000,0,0,0,{"$f":"+AVERAGE(E11:I11)*(1+$B$8)","v":927000},{"$f":"+J11*(1+$B$8)","v":954810},983454.3,1012957.9290000001,1043346.6668700002,1074647.0668761001]
["MT","$/año",null,null,3150000,4400000,3950000,3600000,3600000,{"$f":"+AVERAGE(E12:I12)*(1+$B$8)","v":3852200},3967766,4086798.98,4209402.9494000003,4335685.0378820002,4465755.5890184604]
["BT","$/año",null,null,350000,400000,400000,400000,400000,{"$f":"+AVERAGE(E13:I13)*(1+$B$8)","v":401700},413751,426163.53,438948.43590000004,452116.88897700008,465680.39564631012]
["Asignacion Inversiones",null,null,{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},{"$f":"+ProyDda!J35","v":"2030/2031"},{"$f":"+ProyDda!K35","v":"2031/2032"},{"$f":"+ProyDda!L35","v":"2032/2033"},{"$f":"+ProyDda!M35","v":"2033/2034"},{"$f":"+ProyDda!N35","v":"2034/2035"},{"$f":"+ProyDda!O35","v":"2035/2036"}]
["AT","$/año",null,null,{"$f":"+E11","v":0},{"$f":"+AVERAGE(E11:F11)","v":2250000},{"$f":"+AVERAGE(F11:G11)","v":2250000},0,0,463500,940905,969132.15,998206.11450000014,1028152.2979350002,1058996.8668730501]
["MT","$/año",null,null,{"$f":"+E12","v":3150000},{"$f":"+AVERAGE(E12:F12)","v":3775000},4175000,3775000,3600000,3726100,3909983,4027282.49,4148100.9647000004,4272543.9936410002,4400720.3134502303]
["BT","$/año",null,null,{"$f":"+E13","v":350000},375000,400000,400000,400000,400850,407725.5,419957.26500000001,432555.98295000003,445532.66243850009,458898.6423116551]
["Totales","$/año",null,null,{"$f":"+SUM(E15:E17)","v":3500000},{"$f":"+SUM(F15:F17)","v":6400000},6825000,4175000,4000000,4590450,5258613.5,5416371.9050000003,5578863.0621500006,5746228.9540144997,5918615.8226349354]
["Costos de O&M",null,null,{"$f":"+D14","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035",{"$f":"+O14","v":"2035/2036"}]
["AT","$/año",null,{"$f":"+$B$4*B5","v":365073.38630000001},{"$f":"+D20*(1+$B$8)","v":376025.58788900002},{"$f":"+E20*(1+$B$8/2)","v":381665.97170733497},{"$f":"+F20*(1+$B$8)","v":393115.95085855504},404909.42938431172,417056.71226584108,429568.41363381635,442455.46604283084,455729.13002411579,469401.00392483926,483483.03404258442,497987.52506386198]
["MT","$/año",null,{"$f":"+$B$4*B6","v":11435558.752461201},{"$f":"+D21*(1+$B$8)","v":11778625.515035037},{"$f":"+E21*(1+$B$8/2)","v":11955304.897760561},12313964.044693379,12683382.96603418,13063884.455015205,13455800.988665661,13859475.018325631,14275259.2688754,14703517.046941662,15144622.558349913,15598961.235100411]
["BT","$/año",null,{"$f":"+$B$4*B7","v":2802303.3132387996},{"$f":"+D22*(1+$B$8)","v":2886372.4126359634},{"$f":"+E22*(1+$B$8/2)","v":2929667.9988255026},3017558.0387902679,3108084.7799539762,3201327.3233525953,3297367.1430531731,3396288.1573447683,3498176.8020651112,3603122.1061270647,3711215.7693108767,3822552.2423902033]
["CO&M incremental+Inversiones",null,"VNA",{"$f":"D19","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035",{"$f":"O19","v":"2035/2036"}]
["AT","$",{"$f":"+NPV($B$3,G24:O24)+F24","v":7122487.2962715793},null,{"$f":"+E15+(E20-D20)","v":10952.201589000004},{"$f":"+F15+(F20-E20)","v":2255640.3838183349},2261449.9791512201,11793.478525756684,12147.282881529361,476011.70136797527,953792.05240901443,982405.81398128497,1011877.9884007236,1042234.3280527453,1073501.3578943277]
["MT","$",{"$f":"+NPV($B$3,G25:O25)+F25","v":28353732.752676107},null,{"$f":"+E16+(E21-D21)","v":3493066.7625738364},3951679.3827255238,4533659.146932818,4144418.9213408008,3980501.4889810253,4118016.533650456,4313657.0296599697,4443066.7405497693,4576358.742766263,4713649.505049251,4855058.9902007282]
["BT","$",{"$f":"+NPV($B$3,G26:O26)+F26","v":3274885.2636013641},null,434069.09939716384,418295.58618953917,487890.03996476531,490526.74116370827,493242.54339861916,496889.81970057776,506646.5142915952,521845.90972034296,537501.28701195354,553626.32562231214,570235.11539098166]
["Demanda Incremental",null,{"$f":"+C23","v":"VNA"},{"$f":"+D23","v":2025},{"$f":"+E23","v":2026},{"$f":"+F23","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["AT","MW",{"$f":"+NPV($B$3,G28:O28)","v":31.487553738000152},null,null,{"$f":"[4]Balance!F70-[4]Balance!E70","v":-3.7268056520024118},{"$f":"[4]Balance!G70-[4]Balance!F70","v":4.5558987596543545},{"$f":"[4]Balance!H70-[4]Balance!G70","v":4.828373201579609},{"$f":"[4]Balance!I70-[4]Balance!H70","v":5.1304449578071853},{"$f":"+I28/H28*I28","v":5.45141486918991},{"$f":"+J28/I28*J28","v":5.7924652384783881},6.1548523354206717,6.5399110242713343,6.9490596808058855,7.3838054169524918]
["MT","MW",{"$f":"+NPV($B$3,G29:O29)","v":31.278289774725742},null,null,{"$f":"[4]Balance!F71-[4]Balance!E71","v":-2.8569263038995985},{"$f":"[4]Balance!G71-[4]Balance!F71","v":4.525570552348654},{"$f":"[4]Balance!H71-[4]Balance!G71","v":4.7961070833891313},{"$f":"[4]Balance!I71-[4]Balance!H71","v":5.0962201077943234},{"$f":"+I29/H29*I29","v":5.4151124934297048},5.7539593456040592,6.1140093010136241,6.496589128916896,6.9031086202247085,7.3350657825216841]
["BT","MW",{"$f":"+NPV($B$3,G30:O30)","v":25.674979521022504},null,null,{"$f":"[4]Balance!F72-[4]Balance!E72","v":1.1464611736757035},{"$f":"[4]Balance!G72-[4]Balance!F72","v":3.7127053722786911},{"$f":"[4]Balance!H72-[4]Balance!G72","v":3.9221174878025806},{"$f":"[4]Balance!I72-[4]Balance!H72","v":4.172429011476595},{"$f":"+I30/H30*I30","v":4.4387155433136387},4.7219966164221487,5.0233568310296883,5.3439500070994308,5.6850036019687309,6.0478234099236223]
["CIP",null,{"$f":"+C27","v":"VNA"},{"$f":"+D27","v":2025},{"$f":"+E27","v":2026},{"$f":"+F27","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["AT","$/KW",{"$f":"+C24/C28/1000","v":226.20008386602424},null,null,{"$f":"+F24/F28/1000","v":-605.24765561799018},{"$f":"+G24/G28/1000","v":496.3784531776538},2.4425366543535678,2.3676860353105234,87.318927799511144,164.66081592913699,159.61484702526815,154.723509944612,149.98206605298245,145.38592192985939]
["MT","$/KW",{"$f":"+C25/C29/1000","v":906.49881936918405},null,null,{"$f":"+F25/F29/1000","v":-1383.19262115079},1001.7873093548318,864.12143208699581,781.06938177436996,760.46740278192772,749.6850030675904,726.70264662717568,704.42483770390879,682.8299776768996,661.89713005295403]
["BT","$/KW",{"$f":"+C26/C30/1000","v":127.55162125523448},null,null,364.85804822192898,131.41092304486321,125.06681472169068,118.21472385555671,111.94450620947747,107.29497613987718,103.88390219401852,100.58127158710013,97.383636736938925,94.287659665344492]
["Criterio Asignación",null,"Establecido"]
["AT","%",{"$f":"+C32/SUM($C$32:$C$34)","v":0.17948818863414776}]
["MT","%",{"$f":"+C33/SUM($C$32:$C$34)","v":0.71930048966709126}]
["BT","%",{"$f":"+C34/SUM($C$32:$C$34)","v":0.101211321698761}]

{"sheet":"AsigTV","index":14,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Asignación siguiendo Estructura de Ingreso a Tarifa Vigente"]
[]
[]
["Resultado de la asignación",{"$f":"+Asignación!B6","v":"CD"},{"$f":"+Asignación!C6","v":"CCOMF"},{"$f":"+Asignación!D6","v":"CCOMV"},{"$f":"+Asignación!E6","v":"CSERAP"},{"$f":"+Asignación!F6","v":"CX"},{"$f":"+Asignación!G6","v":"CCONAP"},{"$f":"+Asignación!H6","v":"CENEGEN"},{"$f":"+Asignación!I6","v":"CPOTGEN"},{"$f":"+Asignación!J6","v":"CPT"},{"$f":"+Asignación!K6","v":"CPET"},{"$f":"+Asignación!L6","v":"CPERDP"},{"$f":"+Asignación!M6","v":"CPERDE"}]
["TOTAL",{"$f":"+SUM(B6,B10:B11,B15:B16,B20,B21,B22,B23)","v":1},{"$f":"+SUM(C6,C10:C11,C15:C16,C20,C21,C22,C23)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,1,1.0001902926780202,1.0000000000000002,1,0.99999999999999989,0.99999999999999989,0,1]
[{"$f":"+ITV_CPERDE!A8","v":"ATH"},{"$f":"+ITV_CD!AA8","v":1.1528078091689142E-3},{"$f":"+ITV_CCOMF!AA8","v":5.1719026062271309E-5},{"$f":"+ITV_CCOMV!AA8","v":2.2153259794088658E-3},{"$f":"+ITV_CSERAP!AA8","v":2.1963070598494117E-3},{"$f":"+ITV_CX!AA8","v":8.3827269632269822E-5},{"$f":"+ITV_CCONAP!Z8","v":2.1955297640916917E-3},{"$f":"+ITV_CENEGEN!Z9","v":2.0932145696699136E-3},{"$f":"+ITV_CPOTGEN!Z9","v":3.722495827201315E-3},{"$f":"+ITV_CPT!Z8","v":1.9569006521517013E-3},{"$f":"+ITV_CPET!Z8","v":2.2923621064393188E-3},{"$f":"+ITV_CPERDP!Z8","v":0},{"$f":"+ITV_CPERDE!Z8","v":2.2065703263034562E-3}]
[{"$f":"+ITV_CPERDE!A9","v":"ATH Punta"},{"$f":"+ITV_CD!AA9","v":6.0996948626962431E-4},{"$f":"+ITV_CCOMF!AA9","v":0},{"$f":"+ITV_CCOMV!AA9","v":4.2001451082191419E-4},{"$f":"+ITV_CSERAP!AA9","v":4.1640862064169933E-4},{"$f":"+ITV_CX!AA9","v":0},{"$f":"+ITV_CCONAP!Z9","v":4.1626124932909016E-4},{"$f":"+ITV_CENEGEN!Z10","v":1.0097519212499309E-3},{"$f":"+ITV_CPOTGEN!Z10","v":1.112117409410961E-3},{"$f":"+ITV_CPT!Z9","v":1.0548808666023368E-3},{"$f":"+ITV_CPET!Z9","v":4.3462016773699474E-4},{"$f":"+ITV_CPERDP!Z9","v":0},{"$f":"+ITV_CPERDE!Z9","v":6.6032244542383537E-4}]
[{"$f":"+ITV_CPERDE!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!AA10","v":1.9916340157031639E-4},{"$f":"+ITV_CCOMF!AA10","v":0},{"$f":"+ITV_CCOMV!AA10","v":6.1276083375022539E-4},{"$f":"+ITV_CSERAP!AA10","v":6.0750018628136443E-4},{"$f":"+ITV_CX!AA10","v":0},{"$f":"+ITV_CCONAP!Z10","v":6.0728518568957857E-4},{"$f":"+ITV_CENEGEN!Z11","v":6.4596649251790362E-4},{"$f":"+ITV_CPOTGEN!Z11","v":8.9095273086389315E-4},{"$f":"+ITV_CPT!Z10","v":3.0925792639686066E-4},{"$f":"+ITV_CPET!Z10","v":6.3406908448480339E-4},{"$f":"+ITV_CPERDP!Z10","v":0},{"$f":"+ITV_CPERDE!Z10","v":5.2804531752243227E-4}]
[{"$f":"+ITV_CPERDE!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!AA11","v":3.4367492132897343E-4},{"$f":"+ITV_CCOMF!AA11","v":0},{"$f":"+ITV_CCOMV!AA11","v":1.1825506348367263E-3},{"$f":"+ITV_CSERAP!AA11","v":1.1723982529263483E-3},{"$f":"+ITV_CX!AA11","v":0},{"$f":"+ITV_CCONAP!Z11","v":1.1719833290730231E-3},{"$f":"+ITV_CENEGEN!Z12","v":4.374961559020789E-4},{"$f":"+ITV_CPOTGEN!Z12","v":1.7194256869264605E-3},{"$f":"+ITV_CPT!Z11","v":5.9276185915250383E-4},{"$f":"+ITV_CPET!Z11","v":1.2236728542175208E-3},{"$f":"+ITV_CPERDP!Z11","v":0},{"$f":"+ITV_CPERDE!Z11","v":1.0182025633571888E-3}]
[{"$f":"+ITV_CPERDE!A12","v":"ATD"},{"$f":"+ITV_CD!AA12","v":1.5235827704797627E-6},{"$f":"+ITV_CCOMF!AA12","v":2.5859513031135651E-9},{"$f":"+ITV_CCOMV!AA12","v":1.0086149813098436E-6},{"$f":"+ITV_CSERAP!AA12","v":9.9995586415313926E-7},{"$f":"+ITV_CX!AA12","v":4.1913634816135007E-9},{"$f":"+ITV_CCONAP!Z12","v":9.996019694426397E-7},{"$f":"+ITV_CENEGEN!Z13","v":5.148211684492423E-7},{"$f":"+ITV_CPOTGEN!Z13","v":2.7692060832932219E-6},{"$f":"+ITV_CPT!Z12","v":3.4857166891034441E-6},{"$f":"+ITV_CPET!Z12","v":1.0436887323276224E-6},{"$f":"+ITV_CPERDP!Z12","v":0},{"$f":"+ITV_CPERDE!Z12","v":1.0068216139517722E-6}]
[{"$f":"+ITV_CPERDE!A13","v":"MTH"},{"$f":"+ITV_CD!AA13","v":3.4121345509105679E-2},{"$f":"+ITV_CCOMF!AA13","v":3.6203318243589906E-4},{"$f":"+ITV_CCOMV!AA13","v":8.4439726252483263E-2},{"$f":"+ITV_CSERAP!AA13","v":8.3714798013413555E-2},{"$f":"+ITV_CX!AA13","v":4.1071583685250589E-4},{"$f":"+ITV_CCONAP!Z13","v":8.3685170481569829E-2},{"$f":"+ITV_CENEGEN!Z14","v":8.2585031596019279E-2},{"$f":"+ITV_CPOTGEN!Z14","v":4.759315539656434E-5},{"$f":"+ITV_CPT!Z13","v":2.89359485853849E-2},{"$f":"+ITV_CPET!Z13","v":8.7376047831548925E-2},{"$f":"+ITV_CPERDP!Z13","v":0},{"$f":"+ITV_CPERDE!Z13","v":8.4053679571146761E-2}]
[{"$f":"+ITV_CPERDE!A14","v":"MTH Punta"},{"$f":"+ITV_CD!AA14","v":1.5269416069940322E-2},{"$f":"+ITV_CCOMF!AA14","v":0},{"$f":"+ITV_CCOMV!AA14","v":2.1857009401778328E-3},{"$f":"+ITV_CSERAP!AA14","v":2.1669363562075057E-3},{"$f":"+ITV_CX!AA14","v":0},{"$f":"+ITV_CCONAP!Z14","v":2.1661694550452219E-3},{"$f":"+ITV_CENEGEN!Z15","v":5.8797552806056407E-3},{"$f":"+ITV_CPOTGEN!Z15","v":1.591179153495425E-5},{"$f":"+ITV_CPT!Z14","v":1.3503384906501732E-2},{"$f":"+ITV_CPET!Z14","v":2.261706880993392E-3},{"$f":"+ITV_CPERDP!Z14","v":0},{"$f":"+ITV_CPERDE!Z14","v":3.7391122221434453E-3}]
[{"$f":"+ITV_CPERDE!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!AA15","v":7.0042624921343834E-3},{"$f":"+ITV_CCOMF!AA15","v":0},{"$f":"+ITV_CCOMV!AA15","v":2.9007713405877093E-2},{"$f":"+ITV_CSERAP!AA15","v":2.8758677655383483E-2},{"$f":"+ITV_CX!AA15","v":0},{"$f":"+ITV_CCONAP!Z15","v":2.8748499662265933E-2},{"$f":"+ITV_CENEGEN!Z16","v":3.9013403006605378E-2},{"$f":"+ITV_CPOTGEN!Z16","v":1.1172753184000241E-5},{"$f":"+ITV_CPT!Z15","v":5.5504912531128816E-3},{"$f":"+ITV_CPET!Z15","v":3.0016432626239604E-2},{"$f":"+ITV_CPERDP!Z15","v":0},{"$f":"+ITV_CPERDE!Z15","v":2.8433143934765894E-2}]
[{"$f":"+ITV_CPERDE!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!AA16","v":1.1847666947030972E-2},{"$f":"+ITV_CCOMF!AA16","v":0},{"$f":"+ITV_CCOMV!AA16","v":5.3246311906428347E-2},{"$f":"+ITV_CSERAP!AA16","v":5.2789184001822559E-2},{"$f":"+ITV_CX!AA16","v":0},{"$f":"+ITV_CCONAP!Z16","v":5.2770501364258683E-2},{"$f":"+ITV_CENEGEN!Z17","v":3.7691873308808264E-2},{"$f":"+ITV_CPOTGEN!Z17","v":2.0508610677609847E-5},{"$f":"+ITV_CPT!Z16","v":9.8820724257702892E-3},{"$f":"+ITV_CPET!Z16","v":5.5097908324315915E-2},{"$f":"+ITV_CPERDP!Z16","v":0},{"$f":"+ITV_CPERDE!Z16","v":5.1881423414237432E-2}]
[{"$f":"+ITV_CPERDE!A17","v":"MTD"},{"$f":"+ITV_CD!AA17","v":0.12153132512469571},{"$f":"+ITV_CCOMF!AA17","v":6.7924724565280158E-3},{"$f":"+ITV_CCOMV!AA17","v":0.11622776071872915},{"$f":"+ITV_CSERAP!AA17","v":0.11522992723858604},{"$f":"+ITV_CX!AA17","v":7.9037373716516514E-3},{"$f":"+ITV_CCONAP!Z17","v":0.11519823336160535},{"$f":"+ITV_CENEGEN!Z18","v":0.11317660618154435},{"$f":"+ITV_CPOTGEN!Z18","v":8.306591127730889E-2},{"$f":"+ITV_CPT!Z17","v":0.13746123744299255},{"$f":"+ITV_CPET!Z17","v":0.12027897285015778},{"$f":"+ITV_CPERDP!Z17","v":0},{"$f":"+ITV_CPERDE!Z17","v":0.1150980417706968}]
[{"$f":"+ITV_CPERDE!A54","v":"BTH"},{"$f":"+ITV_CD!AA54","v":9.7635782323462149E-4},{"$f":"+ITV_CCOMF!AA54","v":1.0296423440867968E-4},{"$f":"+ITV_CCOMV!AA54","v":6.5925596715864644E-4},{"$f":"+ITV_CSERAP!AA54","v":6.5359615170709567E-4},{"$f":"+ITV_CX!AA54","v":1.4897827700261775E-4},{"$f":"+ITV_CCONAP!Z54","v":6.5336483727694529E-4},{"$f":"+ITV_CENEGEN!Z55","v":4.5869169985848291E-4},{"$f":"+ITV_CPOTGEN!Z55","v":1.5400156058229373E-5},{"$f":"+ITV_CPT!Z54","v":1.2546544064867727E-2},{"$f":"+ITV_CPET!Z54","v":6.821810476676421E-4},{"$f":"+ITV_CPERDP!Z54","v":0},{"$f":"+ITV_CPERDE!Z54","v":7.2459308689317098E-4}]
[{"$f":"+ITV_CPERDE!A55","v":"BTH Punta"},{"$f":"+ITV_CD!AA55","v":6.3882931714849317E-4},{"$f":"+ITV_CCOMF!AA55","v":0},{"$f":"+ITV_CCOMV!AA55","v":4.6176411074327254E-5},{"$f":"+ITV_CSERAP!AA55","v":4.5779979372659024E-5},{"$f":"+ITV_CX!AA55","v":0},{"$f":"+ITV_CCONAP!Z55","v":4.576377736502292E-5},{"$f":"+ITV_CENEGEN!Z56","v":1.0179618352429259E-4},{"$f":"+ITV_CPOTGEN!Z56","v":3.3571828742128964E-6},{"$f":"+ITV_CPT!Z55","v":1.9385872176291609E-3},{"$f":"+ITV_CPET!Z55","v":4.7782157543423203E-5},{"$f":"+ITV_CPERDP!Z55","v":0},{"$f":"+ITV_CPERDE!Z55","v":8.211059026311116E-5}]
[{"$f":"+ITV_CPERDE!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!AA56","v":2.1084525202671306E-4},{"$f":"+ITV_CCOMF!AA56","v":0},{"$f":"+ITV_CCOMV!AA56","v":2.8434167522600192E-4},{"$f":"+ITV_CSERAP!AA56","v":2.8190055753100397E-4},{"$f":"+ITV_CX!AA56","v":0},{"$f":"+ITV_CCONAP!Z56","v":2.8180079001148285E-4},{"$f":"+ITV_CENEGEN!Z57","v":2.5762516090055182E-4},{"$f":"+ITV_CPOTGEN!Z57","v":5.5854401535028583E-6},{"$f":"+ITV_CPT!Z56","v":6.1124727267069636E-3},{"$f":"+ITV_CPET!Z56","v":2.9422942159667697E-4},{"$f":"+ITV_CPERDP!Z56","v":0},{"$f":"+ITV_CPERDE!Z56","v":3.176139099876382E-4}]
[{"$f":"+ITV_CPERDE!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!AA57","v":1.2668325405941534E-4},{"$f":"+ITV_CCOMF!AA57","v":0},{"$f":"+ITV_CCOMV!AA57","v":3.2873788085831734E-4},{"$f":"+ITV_CSERAP!AA57","v":3.2591561480343269E-4},{"$f":"+ITV_CX!AA57","v":0},{"$f":"+ITV_CCONAP!Z57","v":3.2580026990043957E-4},{"$f":"+ITV_CENEGEN!Z58","v":9.9270355433638512E-5},{"$f":"+ITV_CPOTGEN!Z58","v":6.4575330305136215E-6},{"$f":"+ITV_CPT!Z57","v":4.495484120531603E-3},{"$f":"+ITV_CPET!Z57","v":3.4016946852754193E-4},{"$f":"+ITV_CPERDP!Z57","v":0},{"$f":"+ITV_CPERDE!Z57","v":3.2486858664242151E-4}]
[{"$f":"+ITV_CPERDE!A58","v":"BTD"},{"$f":"+ITV_CD!AA58","v":0.28203897955073032},{"$f":"+ITV_CCOMF!AA58","v":1.2545452855791435E-2},{"$f":"+ITV_CCOMV!AA58","v":0.20839480318153256},{"$f":"+ITV_CSERAP!AA58","v":0.20771599046500178},{"$f":"+ITV_CX!AA58","v":1.8189713109791075E-2},{"$f":"+ITV_CCONAP!Z58","v":0.2066361039534598},{"$f":"+ITV_CENEGEN!Z59","v":0.20499861749201581},{"$f":"+ITV_CPOTGEN!Z59","v":0.16151021751972372},{"$f":"+ITV_CPT!Z58","v":0.18799047657005358},{"$f":"+ITV_CPET!Z58","v":0.2150690500813337},{"$f":"+ITV_CPERDP!Z58","v":0},{"$f":"+ITV_CPERDE!Z58","v":0.20668473533946352}]
[{"$f":"+ITV_CPERDE!A95","v":"BTS"},{"$f":"+ITV_CD!AA95","v":0.5599566574220245},{"$f":"+ITV_CCOMF!AA95","v":0.97978962251955248},{"$f":"+ITV_CCOMV!AA95","v":0.58783006513604341},{"$f":"+ITV_CSERAP!AA95","v":0.59025253473547934},{"$f":"+ITV_CX!AA95","v":0.97248548471221319},{"$f":"+ITV_CCONAP!Z95","v":0.59158659810166558},{"$f":"+ITV_CENEGEN!Z96","v":0.59655964733649436},{"$f":"+ITV_CPOTGEN!Z96","v":0.75146736006701964},{"$f":"+ITV_CPT!Z95","v":0.63085638947047773},{"$f":"+ITV_CPET!Z95","v":0.57407731283213925},{"$f":"+ITV_CPERDP!Z95","v":0},{"$f":"+ITV_CPERDE!Z95","v":0.59097790668441463}]
[{"$f":"+ITV_CPERDE!A127","v":"BTSH"},{"$f":"+ITV_CD!AA127","v":4.2354550998375156E-5},{"$f":"+ITV_CCOMF!AA127","v":2.4006764270389498E-5},{"$f":"+ITV_CCOMV!AA127","v":4.4738057133253319E-5},{"$f":"+ITV_CSERAP!AA127","v":4.5288140887770943E-5},{"$f":"+ITV_CX!AA127","v":1.4978794155154508E-5},{"$f":"+ITV_CCONAP!Z127","v":4.3999898361357936E-5},{"$f":"+ITV_CENEGEN!Z128","v":3.7443882361181625E-5},{"$f":"+ITV_CPOTGEN!Z128","v":5.4589858415009162E-5},{"$f":"+ITV_CPT!Z127","v":4.697179945581113E-5},{"$f":"+ITV_CPET!Z127","v":3.9448893749095347E-5},{"$f":"+ITV_CPERDP!Z127","v":0},{"$f":"+ITV_CPERDE!Z127","v":4.5822569856388724E-5}]
[{"$f":"+ITV_CPERDE!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!AA140","v":1.7864862727142472E-4},{"$f":"+ITV_CCOMF!AA140","v":3.3172637499944275E-4},{"$f":"+ITV_CCOMV!AA140","v":1.873160925294228E-4},{"$f":"+ITV_CSERAP!AA140","v":1.905582392108193E-4},{"$f":"+ITV_CX!AA140","v":7.6256043733812417E-4},{"$f":"+ITV_CCONAP!Z140","v":1.9029267802018465E-4},{"$f":"+ITV_CENEGEN!Z141","v":9.0232420868396299E-5},{"$f":"+ITV_CPOTGEN!Z141","v":1.1366293279334578E-4},{"$f":"+ITV_CPT!Z140","v":2.0204569792681298E-4},{"$f":"+ITV_CPET!Z140","v":1.8358066823189666E-4},{"$f":"+ITV_CPERDP!Z140","v":0},{"$f":"+ITV_CPERDE!Z140","v":2.0764382961119328E-4}]

{"sheet":"PliegoVig","index":15,"n_rows":369,"n_cols":8,"rows_kept":369,"cut":false,"hidden":false,"merged":[]}
["Pliego Tarifario Vigente "]
[]
[]
[null,null,"Cargo Vigente"]
["BTS (0-300)","Auxiliar","Ene-Jun/2026","Componente Costo","Categoría","Variable Cobro","Bloque"]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E7&G7&F7&D7","v":"BTS1CCCOF"},{"$f":"+_xlfn.IFNA(VLOOKUP(B7,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.04},"CCOF","BTS","C",1]
["  - Energía (Siguientes kWh)","BTS1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B8,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.205E-2},"CCOV","BTS","Et",1]
["Distribución",""]
["  - Energía","BTS1EtCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B10,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.935E-2},"CD","BTS","Et",1]
["  - Pérdidas Energía ","BTS1EtCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B11,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)*H11","v":7.0899999999999999E-3},"CPEP","BTS","Et",1,{"$f":"+'[6]Ingresos con subsidio'!$G$135*0+100%","v":1}]
["  - Pérdidas Potencia","BTS1EtCPP",{"$f":"+C11*H12/H11","v":0},"CPP","BTS","Et",1,{"$f":"1-H11","v":0}]
["  - Cargos por Conexión","BTS1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B13,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":16.649999999999999},"CX","BTS","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTS1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B15,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.3500000000000001E-3},"CSAP","BTS","Et",1]
["  - Consumo de energía","BTS1EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B16,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.3999999999999998E-3},"CCAP","BTS","Et",1]
["Transmisión",""]
["  - Energía","BTS1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B18,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.5500000000000003E-3},"CUCOST","BTS","Et",1]
["  - Pérdidas de Energía en Transmisión","BTS1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B19,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","BTS","Et",1]
["  - Capacidad Transmision costo pérdidas","CPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B20,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CPST"]
["Generación",""]
["  - Energía","BTS1EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B22,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)*H22","v":5.3076182271800193E-2},"CEGP","BTS","Et",1,{"$f":"+'[6]Ingresos con subsidio'!$G$280","v":0.72114378086685049}]
["  - Potencia Energizada","BTS1EtCPG",{"$f":"+C22*H23/H22","v":2.0523817728199802E-2},"CPG","BTS","Et",1,{"$f":"1-H22","v":0.27885621913314951}]
["BTS (301-500)","",{"$f":"+C5","v":"Ene-Jun/2026"}]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E26&G26&F26&D26","v":"BTS2CCCOF"},{"$f":"+_xlfn.IFNA(VLOOKUP(B26,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.04},"CCOF","BTS","C",2]
["  - Energía (Siguientes kWh)","BTS2EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B27,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.205E-2},"CCOV","BTS","Et",2]
["Distribución",""]
["  - Energía","BTS2EtCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B29,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.935E-2},"CD","BTS","Et",2]
["  - Pérdidas Energía ","BTS2EtCPEP",{"$f":"+C11","v":7.0899999999999999E-3},"CPEP","BTS","Et",2]
["  - Pérdidas Potencia","BTS2EtCPP",{"$f":"+C12","v":0},"CPP","BTS","Et",2]
["  - Cargos por Conexión","BTS2CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B32,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":16.649999999999999},"CX","BTS","Cx",2]
["Alumbrado Público",""]
["  - Sistema","BTS2EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B34,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.3500000000000001E-3},"CSAP","BTS","Et",2]
["  - Consumo de energía","BTS2EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B35,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.3999999999999998E-3},"CCAP","BTS","Et",2]
["Transmisión",""]
["  - Energía","BTS2EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B37,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.5500000000000003E-3},"CUCOST","BTS","Et",2]
["  - Pérdidas de Energía en Transmisión","BTS2EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B38,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","BTS","Et",2]
["Generación",""]
["  - Energía","BTS2EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B40,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)*H40","v":8.9486731767767488E-2},"CEGP","BTS","Et",2,{"$f":"+H22","v":0.72114378086685049}]
["  - Potencia Energizada","BTS2EtCPG",{"$f":"+C40*H41/H40","v":3.4603268232232524E-2},"CPG","BTS","Et",2,{"$f":"+H23","v":0.27885621913314951}]
["BTS (500-más)",{"$f":"+E42&G42&F42&D42","v":""},{"$f":"+C24","v":"Ene-Jun/2026"}]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E44&G44&F44&D44","v":"BTS3CCCOF"},{"$f":"+_xlfn.IFNA(VLOOKUP(B44,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.04},"CCOF","BTS","C",3]
["  - Energía (Siguientes kWh)","BTS3EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B45,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.205E-2},"CCOV","BTS","Et",3]
["Distribución",""]
["  - Energía","BTS3EtCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B47,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.935E-2},"CD","BTS","Et",3]
["  - Pérdidas Energía ","BTS3EtCPEP",{"$f":"+C30","v":7.0899999999999999E-3},"CPEP","BTS","Et",3]
["  - Pérdidas Potencia","BTS3EtCPP",{"$f":"+C31","v":0},"CPP","BTS","Et",3]
["  - Cargos por Conexión","BTS3CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B50,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":16.649999999999999},"CX","BTS","Cx",3]
["Alumbrado Público",""]
["  - Sistema","BTS3EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B52,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.3500000000000001E-3},"CSAP","BTS","Et",3]
["  - Consumo de energía","BTS3EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B53,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.3999999999999998E-3},"CCAP","BTS","Et",3]
["Transmisión",""]
["  - Energía","BTS3EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B55,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.5500000000000003E-3},"CUCOST","BTS","Et",3]
["  - Pérdidas de Energía en Transmisión","BTS3EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B56,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","BTS","Et",3]
["Generación",""]
["  - Energía","BTS3EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B58,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)*H58","v":0.15969729027296406},"CEGP","BTS","Et",3,{"$f":"+H40","v":0.72114378086685049}]
["  - Potencia Energizada","BTS3EtCPG",{"$f":"+C58*H59/H58","v":6.1752709727035969E-2},"CPG","BTS","Et",3,{"$f":"+H41","v":0.27885621913314951}]
["BTD (0-10,000)",{"$f":"+E60&G60&F60&D60","v":""},{"$f":"+C42","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD1CCCOF",{"$f":"+_xlfn.IFNA(VLOOKUP(B62,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.65},"CCOF","BTD","C",1]
["  - Energía","BTD1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B63,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.124E-2},"CCOV","BTD","Et",1]
["Distribución",""]
["  - Demanda Máxima","BTD1PpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B65,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":23.36},"CD","BTD","Pp",1]
["  - Pérdidas Energía en Distribución","BTD1EtCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B66,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.0800000000000003E-3},"CPEP","BTD","Et",1]
["  - Pérdidas Potencia en Distribución","BTD1PpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B67,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.16},"CPEP","BTD","Pp",1]
["  - Cargos por Conexión","BTD1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B68,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":71.760000000000005},"CX","BTD","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTD1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B70,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.25E-3},"CSAP","BTD","Et",1]
["  - Consumo de energía",{"$f":"+E71&G71&F71&D71","v":"BTD1EtCCAP"},{"$f":"+_xlfn.IFNA(VLOOKUP(B71,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.1700000000000001E-3},"CCAP","BTD","Et",1]
["Transmisión",""]
["  - Demanda Máxima","BTD1PpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B73,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.75},"CUCOST","BTD","Pp",1]
["  - Energía","BTD1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B74,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":2.6199999999999999E-3},"CUCOST","BTD","Et",1]
["  - Pérdidas de Energía en Transmisión","BTD1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B75,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","BTD","Et",1]
["  - Capacidad Transmision costo pérdidas",{"$f":"+E76&G76&F76&D76","v":"BTD1PpCPST"},{"$f":"+_xlfn.IFNA(VLOOKUP(B76,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CPST","BTD","Pp",1]
["Generación",{"$f":"+E77&G77&F77&D77","v":""}]
["  - Demanda Máxima","BTD1PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B78,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.92},"CPG","BTD","Pp",1]
["  - Energía","BTD1EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B79,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":7.5190000000000007E-2},"CEGP","BTD","Et",1]
["  - Potencia Energizada","BTD1EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B80,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.6549999999999999E-2},"CPG","BTD","Et",1]
["BTD (10,001-30,000)","",{"$f":"+C60","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD2CCCOF",{"$f":"+C62","v":5.65},"CCOF","BTD","C",2]
["  - Energía","BTD2EtCCOV",{"$f":"+C63","v":1.124E-2},"CCOV","BTD","Et",2]
["Distribución",""]
["  - Demanda Máxima","BTD2PpCD",{"$f":"+C65","v":23.36},"CD","BTD","Pp",2]
["  - Pérdidas Energía en Distribución","BTD2EtCPEP",{"$f":"+C66","v":6.0800000000000003E-3},"CPEP","BTD","Et",2]
["  - Pérdidas Potencia en Distribución","BTD2PpCPEP",{"$f":"+C67","v":0.16},"CPEP","BTD","Pp",2]
["  - Cargos por Conexión",{"$f":"+E89&G89&F89&D89","v":"BTD2CxCX"},{"$f":"+C68","v":71.760000000000005},"CX","BTD","Cx",2]
["Alumbrado Público",{"$f":"+E90&G90&F90&D90","v":""}]
["  - Sistema","BTD2EtCSAP",{"$f":"+C70","v":1.25E-3},"CSAP","BTD","Et",2]
["  - Consumo de energía","BTD2EtCCAP",{"$f":"+C71","v":3.1700000000000001E-3},"CCAP","BTD","Et",2]
["Transmisión",""]
["  - Demanda Máxima","BTD2PpCUCOST",{"$f":"+C73","v":0.75},"CUCOST","BTD","Pp",2]
["  - Energía","BTD2EtCUCOST",{"$f":"+C74","v":2.6199999999999999E-3},"CUCOST","BTD","Et",2]
["  - Pérdidas de Energía en Transmisión","BTD2EtCPST",{"$f":"+C75","v":8.0000000000000007E-5},"CPST","BTD","Et",2]
["Generación",""]
["  - Demanda Máxima","BTD2PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B98,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.92},"CPG","BTD","Pp",2]
["  - Energía","BTD2EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B99,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0939999999999998E-2},"CEGP","BTD","Et",2]
["  - Potencia Energizada","BTD2EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B100,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.7819999999999999E-2},"CPG","BTD","Et",2]
["BTD (30,001-50,000)","",{"$f":"+C81","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD3CCCOF",{"$f":"+C62","v":5.65},"CCOF","BTD","C",3]
["  - Energía","BTD3EtCCOV",{"$f":"+C63","v":1.124E-2},"CCOV","BTD","Et",3]
["Distribución",""]
["  - Demanda Máxima","BTD3PpCD",{"$f":"+C65","v":23.36},"CD","BTD","Pp",3]
["  - Pérdidas Energía en Distribución","BTD3EtCPEP",{"$f":"+C66","v":6.0800000000000003E-3},"CPEP","BTD","Et",3]
["  - Pérdidas Potencia en Distribución","BTD3PpCPEP",{"$f":"+C67","v":0.16},"CPEP","BTD","Pp",3]
["  - Cargos por Conexión",{"$f":"+E109&G109&F109&D109","v":"BTD3CxCX"},{"$f":"+C68","v":71.760000000000005},"CX","BTD","Cx",3]
["Alumbrado Público",{"$f":"+E110&G110&F110&D110","v":""}]
["  - Sistema","BTD3EtCSAP",{"$f":"+C70","v":1.25E-3},"CSAP","BTD","Et",3]
["  - Consumo de energía","BTD3EtCCAP",{"$f":"+C71","v":3.1700000000000001E-3},"CCAP","BTD","Et",3]
["Transmisión",""]
["  - Demanda Máxima","BTD3PpCUCOST",{"$f":"+C73","v":0.75},"CUCOST","BTD","Pp",3]
["  - Energía","BTD3EtCUCOST",{"$f":"+C74","v":2.6199999999999999E-3},"CUCOST","BTD","Et",3]
["  - Pérdidas de Energía en Transmisión","BTD3EtCPST",{"$f":"+C75","v":8.0000000000000007E-5},"CPST","BTD","Et",3]
["Generación",""]
["  - Demanda Máxima","BTD3PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B118,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.92},"CPG","BTD","Pp",3]
["  - Energía","BTD3EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B119,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.4970000000000004E-2},"CEGP","BTD","Et",3]
["  - Potencia Energizada","BTD3EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B120,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.8689999999999998E-2},"CPG","BTD","Et",3]
["BTD (50,001-más)","",{"$f":"+C101","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTD4CCCOF",{"$f":"+C62","v":5.65},"CCOF","BTD","C",4]
["  - Energía","BTD4EtCCOV",{"$f":"+C63","v":1.124E-2},"CCOV","BTD","Et",4]
["Distribución",""]
["  - Demanda Máxima","BTD4PpCD",{"$f":"+C65","v":23.36},"CD","BTD","Pp",4]
["  - Pérdidas Energía en Distribución","BTD4EtCPEP",{"$f":"+C66","v":6.0800000000000003E-3},"CPEP","BTD","Et",4]
["  - Pérdidas Potencia en Distribución","BTD4PpCPEP",{"$f":"+C67","v":0.16},"CPEP","BTD","Pp",4]
["  - Cargos por Conexión",{"$f":"+E129&G129&F129&D129","v":"BTD4CxCX"},{"$f":"+C68","v":71.760000000000005},"CX","BTD","Cx",4]
["Alumbrado Público",{"$f":"+E130&G130&F130&D130","v":""}]
["  - Sistema","BTD4EtCSAP",{"$f":"+C70","v":1.25E-3},"CSAP","BTD","Et",4]
["  - Consumo de energía","BTD4EtCCAP",{"$f":"+C71","v":3.1700000000000001E-3},"CCAP","BTD","Et",4]
["Transmisión",""]
["  - Demanda Máxima","BTD4PpCUCOST",{"$f":"+C73","v":0.75},"CUCOST","BTD","Pp",4]
["  - Energía","BTD4EtCUCOST",{"$f":"+C74","v":2.6199999999999999E-3},"CUCOST","BTD","Et",4]
["  - Pérdidas de Energía en Transmisión","BTD4EtCPST",{"$f":"+C75","v":8.0000000000000007E-5},"CPST","BTD","Et",4]
["Generación",""]
["  - Demanda Máxima","BTD4PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B138,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.92},"CPG","BTD","Pp",4]
["  - Energía","BTD4EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B139,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.10337},"CEGP","BTD","Et",4]
["  - Potencia Energizada","BTD4EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B140,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":2.274E-2},"CPG","BTD","Et",4]
["BTH","",{"$f":"+C121","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTH1CCCOF",{"$f":"+_xlfn.IFNA(VLOOKUP(B143,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.65},"CCOF","BTH","C",1]
["  - Energía","BTH1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B144,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.1209999999999999E-2},"CCOV","BTH","Et",1]
["Distribución",""]
["  - Demanda Máxima en Punta","BTH1PpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B146,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":23.88},"CD","BTH","Pp",1]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B147,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":2.89},"CD","BTH","Pfp",1]
["  - Pérdidas Energía en Distribución en Punta","BTH1EpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B148,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":7.4700000000000001E-3},"CPEP","BTH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de Punta","BTH1EfpCPEFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B149,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.6499999999999996E-3},"CPEFP","BTH","Efp",1]
["  - Pérdidas Potencia en Distribución Punta","BTH1PpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B150,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.13},"CPEP","BTH","Pp",1]
["  - Pérdidas Potencia en Distribución Fuera de Punta","BTH1PfpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B151,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.12},"CPEP","BTH","Pfp",1]
["  - Cargos por Conexión","BTH1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B152,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":71.760000000000005},"CX","BTH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTH1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B154,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.24E-3},"CSAP","BTH","Et",1]
["  - Consumo de energía","BTH1EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B155,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.16E-3},"CCAP","BTH","Et",1]
["Transmisión",""]
["  - Demanda Máxima ","BTH1PpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B157,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.15},"CUCOST","BTH","Pp",1]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B158,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.15},"CUCOST"]
["  - Energía","BTH1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B159,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.0020000000000002E-2},"CUCOST","BTH","Et",1]
["  - Pérdidas de Energía en Transmisión","BTH1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B160,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","BTH","Et",1]
["  - Capacidad Transmision costo pérdidas","BTH1PpCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B161,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CPST","BTH","Pp",1]
["Generación",""]
["  - Demanda Máxima","BTH1PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B163,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.04},"CPG","BTH","Pp",1]
["  - Energía en Punta","BTH1EpCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B164,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.18645},"CEGP","BTH","Ep",1]
["  - Energía Fuera de Punta Medio","BTH1EfpmCEGFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B165,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":7.6630000000000004E-2},"CEGFP","BTH","Efpm",1]
["  - Energía Fuera de Punta Bajo","BTH1EfpbCEGFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B166,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":2.554E-2},"CEGFP","BTH","Efpb",1]
["  - Potencia Energizada","BTH1EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B167,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.1000000000000004E-4},"CPG","BTH","Et",1]
["MTD (0-10,000)","",{"$f":"+C141","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD1CCCOF",{"$f":"+_xlfn.IFNA(VLOOKUP(B170,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":14.21},"CCOF","MTD","C",1]
["  – Energía","MTD1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B171,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.1209999999999999E-2},"CCOV","MTD","Et",1]
["Distribución",""]
["  - Demanda Máxima","MTD1PpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B173,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":22.12},"CD","MTD","Pp",1]
["  - Energía en Distribución","MTD1EtCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B174,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CD","MTD","Et",1]
["  - Pérdidas Energía en Distribución","MTD1EtCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B175,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.0699999999999999E-3},"CPEP","MTD","Et",1]
["  - Pérdidas Potencia en Distribución","MTD1PpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B176,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.19},"CPEP","MTD","Pp",1]
["  - Cargos por Conexión","MTD1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B177,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":141.31},"CX","MTD","Cx",1]
["Alumbrado Público",""]
["  - Sistema","MTD1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B179,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.24E-3},"CSAP","MTD","Et",1]
["  - Consumo de energía","MTD1EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B180,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.16E-3},"CCAP","MTD","Et",1]
["Transmisión",""]
["  - Demanda Máxima","MTD1PpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B182,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.2},"CUCOST","MTD","Pp",1]
["  - Energía","MTD1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B183,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.4399999999999999E-3},"CUCOST","MTD","Et",1]
["  - Pérdidas de Energía en Transmisión","MTD1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B184,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","MTD","Et",1]
["  - Capacidad Transmision costo pérdidas",null,{"$f":"+_xlfn.IFNA(VLOOKUP(B185,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CPEP","MTD","Pp",1]
["Generación",""]
["  - Demanda Máxima","MTD1PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B187,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.98},"CPG","MTD","Pp",1]
["  - Energía","MTD1EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B188,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.2350000000000007E-2},"CEGP","MTD","Et",1]
["  - Potencia Energizada","MTD1EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B189,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.5800000000000002E-2},"CPG","MTD","Et",1]
["MTD (10,001-30,000)","",{"$f":"+C168","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD2CCCOF",{"$f":"+C170","v":14.21},"CCOF","MTD","C",2]
["  – Energía","MTD2EtCCOV",{"$f":"+C171","v":1.1209999999999999E-2},"CCOV","MTD","Et",2]
["Distribución",""]
["  - Demanda Máxima","MTD2PpCD",{"$f":"+C173","v":22.12},"CD","MTD","Pp",2]
["  - Energía en Distribución","MTD2EtCD",{"$f":"+C174","v":0},"CD","MTD","Et",2]
["  - Pérdidas Energía en Distribución",{"$f":"+E197&G197&F197&D197","v":"MTD2EtCPEP"},{"$f":"+C175","v":6.0699999999999999E-3},"CPEP","MTD","Et",2]
["  - Pérdidas Potencia en Distribución","MTD2PpCPEP",{"$f":"+C176","v":0.19},"CPEP","MTD","Pp",2]
["  - Cargos por Conexión","MTD2CxCX",{"$f":"+C177","v":141.31},"CX","MTD","Cx",2]
["Alumbrado Público",""]
["  - Sistema","MTD2EtCSAP",{"$f":"+C179","v":1.24E-3},"CSAP","MTD","Et",2]
["  - Consumo de energía","MTD2EtCCAP",{"$f":"+C180","v":3.16E-3},"CCAP","MTD","Et",2]
["Transmisión",""]
["  - Demanda Máxima","MTD2PpCUCOST",{"$f":"+C182","v":1.2},"CUCOST","MTD","Pp",2]
["  - Energía","MTD2EtCUCOST",{"$f":"+C183","v":3.4399999999999999E-3},"CUCOST","MTD","Et",2]
["  - Pérdidas de Energía en Transmisión","MTD2EtCPST",{"$f":"+C184","v":8.0000000000000007E-5},"CPST","MTD","Et",2]
["Generación",""]
["  - Demanda Máxima","MTD2PpCPG",{"$f":"+C187","v":0.98},"CPG","MTD","Pp",2]
["  - Energía","MTD2EtCEGP",{"$f":"+C188","v":8.2350000000000007E-2},"CEGP","MTD","Et",2]
["  - Potencia Energizada","MTD2EtCPG",{"$f":"+C189","v":1.5800000000000002E-2},"CPG","MTD","Et",2]
["MTD (30,001-50,000)","",{"$f":"+C190","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD3CCCOF",{"$f":"+C192","v":14.21},"CCOF","MTD","C",3]
["  – Energía","MTD3EtCCOV",{"$f":"+C193","v":1.1209999999999999E-2},"CCOV","MTD","Et",3]
["Distribución",""]
["  - Demanda Máxima","MTD3PpCD",{"$f":"+C195","v":22.12},"CD","MTD","Pp",3]
["  - Energía en Distribución","MTD3EtCD",{"$f":"+C196","v":0},"CD","MTD","Et",3]
["  - Pérdidas Energía en Distribución","MTD3EtCPEP",{"$f":"+C197","v":6.0699999999999999E-3},"CPEP","MTD","Et",3]
["  - Pérdidas Potencia en Distribución","MTD3PpCPEP",{"$f":"+C198","v":0.19},"CPEP","MTD","Pp",3]
["  - Cargos por Conexión","MTD3CxCX",{"$f":"+C199","v":141.31},"CX","MTD","Cx",3]
["Alumbrado Público",""]
["  - Sistema","MTD3EtCSAP",{"$f":"+C201","v":1.24E-3},"CSAP","MTD","Et",3]
["  - Consumo de energía","MTD3EtCCAP",{"$f":"+C202","v":3.16E-3},"CCAP","MTD","Et",3]
["Transmisión",""]
["  - Demanda Máxima","MTD3PpCUCOST",{"$f":"+C204","v":1.2},"CUCOST","MTD","Pp",3]
["  - Energía","MTD3EtCUCOST",{"$f":"+C205","v":3.4399999999999999E-3},"CUCOST","MTD","Et",3]
["  - Pérdidas de Energía en Transmisión","MTD3EtCPST",{"$f":"+C206","v":8.0000000000000007E-5},"CPST","MTD","Et",3]
["Generación",""]
["  - Demanda Máxima","MTD3PpCPG",{"$f":"+C208","v":0.98},"CPG","MTD","Pp",3]
["  - Energía","MTD3EtCEGP",{"$f":"+C209","v":8.2350000000000007E-2},"CEGP","MTD","Et",3]
["  - Potencia Energizada","MTD3EtCPG",{"$f":"+C210","v":1.5800000000000002E-2},"CPG","MTD","Et",3]
["MTD (50,001-más)","",{"$f":"+C211","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTD4CCCOF",{"$f":"+C213","v":14.21},"CCOF","MTD","C",4]
["  – Energía","MTD4EtCCOV",{"$f":"+C214","v":1.1209999999999999E-2},"CCOV","MTD","Et",4]
["Distribución",""]
["  - Demanda Máxima","MTD4PpCD",{"$f":"+C216","v":22.12},"CD","MTD","Pp",4]
["  - Energía en Distribución","MTD4EtCD",{"$f":"+C217","v":0},"CD","MTD","Et",4]
["  - Pérdidas Energía en Distribución","MTD4EtCPEP",{"$f":"+C218","v":6.0699999999999999E-3},"CPEP","MTD","Et",4]
["  - Pérdidas Potencia en Distribución","MTD4PpCPEP",{"$f":"+C219","v":0.19},"CPEP","MTD","Pp",4]
["  - Cargos por Conexión","MTD4CxCX",{"$f":"+C220","v":141.31},"CX","MTD","Cx",4]
["Alumbrado Público",""]
["  - Sistema","MTD4EtCSAP",{"$f":"+C222","v":1.24E-3},"CSAP","MTD","Et",4]
["  - Consumo de energía","MTD4EtCCAP",{"$f":"+C223","v":3.16E-3},"CCAP","MTD","Et",4]
["Transmisión",""]
["  - Demanda Máxima","MTD4PpCUCOST",{"$f":"+C225","v":1.2},"CUCOST","MTD","Pp",4]
["  - Energía","MTD4EtCUCOST",{"$f":"+C226","v":3.4399999999999999E-3},"CUCOST","MTD","Et",4]
["  - Pérdidas de Energía en Transmisión","MTD4EtCPST",{"$f":"+C227","v":8.0000000000000007E-5},"CPST","MTD","Et",4]
["Generación",""]
["  - Demanda Máxima","MTD4PpCPG",{"$f":"+C229","v":0.98},"CPG","MTD","Pp",4]
["  - Energía","MTD4EtCEGP",{"$f":"+C230","v":8.2350000000000007E-2},"CEGP","MTD","Et",4]
["  - Potencia Energizada","MTD4EtCPG",{"$f":"+C231","v":1.5800000000000002E-2},"CPG","MTD","Et",4]
["MTH","",{"$f":"+C232","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  – Fijo","MTH1CCCOF",{"$f":"+_xlfn.IFNA(VLOOKUP(B255,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":14.19},"CCOF","MTH","C",1]
["  – Energía","MTH1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B256,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.1209999999999999E-2},"CCOV","MTH","Et",1]
["Distribución",""]
["  - Demanda Máxima en Punta","MTH1PpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B258,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":23.2},"CD","MTH","Pp",1]
["  - Demanda Máxima Fuera de Punta","MTH1PfpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B259,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.4},"CD","MTH","Pfp",1]
["  - Pérdidas Energía en Distribución en Punta","MTH1EpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B260,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0700000000000008E-3},"CPEP","MTH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de  Punta",{"$f":"+E261&G261&F261&D261","v":"MTH1EfpCPEFP"},{"$f":"+_xlfn.IFNA(VLOOKUP(B261,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.0299999999999998E-3},"CPEFP","MTH","Efp",1]
["  - Pérdidas Potencia en Distribución Punta","MTH1PpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B262,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.19},"CPEP","MTH","Pp",1]
["  - Pérdidas Potencia en Distribución Fuera de Punta","MTH1PfpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B263,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.12},"CPEP","MTH","Pfp",1]
["  - Cargos por Conexión","MTH1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B264,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":141.31},"CX","MTH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","MTH1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B266,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.24E-3},"CSAP","MTH","Et",1]
["  - Consumo de energía","MTH1EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B267,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.16E-3},"CCAP","MTH","Et",1]
["Transmisión",""]
["  - Demanda Máxima en Punta","MTH1PpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B269,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.95},"CUCOST","MTH","Pp",1]
["  - Demanda Máxima en Fuera de Punta","MTH1PfpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B270,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.1}]
["  - Energía","MTH1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B271,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.8000000000000005E-4},"CUCOST","MTH","Et",1]
["  - Pérdidas de Energía en Transmisión","MTH1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B272,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","MTH","Et",1]
["  - Capacidad Transmision costo pérdidas","MTH1PpCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B273,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CPST","MTH","Pp",1]
["Generación",""]
["  - Demanda Máxima","MTH1PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B275,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.01},"CPG","MTH","Pp",1]
["  - Energía en Punta","MTH1EpCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B276,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.22752},"CEGP","MTH","Ep",1]
["  - Energía Fuera de Punta Medio","MTH1EfpmCEGFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B277,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.11375},"CEGFP","MTH","Efpm",1]
["  - Energía Fuera de Punta Bajo",{"$f":"+E278&G278&F278&D278","v":"MTH1EfpbCEGFP"},{"$f":"+_xlfn.IFNA(VLOOKUP(B278,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.987E-2},"CEGFP","MTH","Efpb",1]
["  - Potencia Energizada","MTH1EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B279,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.0000000000000001E-5},"CPG","MTH","Et",1]
["ATD","",{"$f":"+C253","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","ATD1CCCOF",{"$f":"+_xlfn.IFNA(VLOOKUP(B282,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":14.19},"CCOF","ATD","C",1]
["  - Energía","ATD1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B283,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.1209999999999999E-2},"CCOV","ATD","Et",1]
["Distribución",""]
["  - Demanda Máxima ","ATD1PpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B285,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":16.78},"CD","ATD","Pp",1]
["  - Pérdidas Energía","ATD1EtCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B286,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.0699999999999999E-3},"CPEP","ATD","Et",1]
["  - Pérdidas Potencia","ATD1PpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B287,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.11},"CPEP","ATD","Pp",1]
["  - Cargos por Conexión","ATD1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B288,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":201.89},"CX","ATD","Cx",1]
["Alumbrado Público",""]
["  - Sistema","ATD1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B290,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.24E-3},"CSAP","ATD","Et",1]
["  - Consumo de energía","ATD1EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B291,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.16E-3},"CCAP","ATD","Et",1]
["Transmisión",""]
["  - Demanda Máxima ","ATD1PpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B293,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.84},"CUCOST","ATD","Pp",1]
["  - Energía","ATD1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B294,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.0059999999999999E-2},"CUCOST","ATD","Et",1]
["  - Pérdidas de Energía en Transmisión","ATD1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B295,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","ATD","Et",1]
["  - Capacidad Transmision costo pérdidas","ATD1PpCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B296,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CPST","ATD","Pp",1]
["Generación",""]
["  - Demanda Máxima","ATD1PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B298,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.97},"CPG","ATD","Pp",1]
["  - Energía","ATD1EtCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B299,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":4.317E-2},"CEGP","ATD","Et",1]
["  - Potencia Energizada","ATD1EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B300,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.0740000000000002E-2},"CPG","ATD","Et",1]
["ATH","",{"$f":"+C280","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","ATH1CCCOF",{"$f":"+_xlfn.IFNA(VLOOKUP(B303,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":14.19},"CCOF","ATH","C",1]
["  - Energía","ATH1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B304,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.1209999999999999E-2},"CCOV","ATH","Et",1]
["Distribución",""]
["  - Demanda Máxima en Punta","ATH1PpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B306,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":6.1},"CD","ATH","Pp",1]
["  - Demanda Máxima Fuera de Punta  ","ATH1PfpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B307,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":4.13},"CD","ATH","Pfp",1]
["  - Pérdidas Energía en Distribución en Punta  ","ATH1EpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B308,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":7.9799999999999992E-3},"CPEP","ATH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de  Punta  ","ATH1EfpCPEFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B309,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":5.6899999999999997E-3},"CPEFP","ATH","Efp",1]
["  - Pérdidas Potencia en Distribución Punta","ATH1PpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B310,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.18},"CPEP","ATH","Pp",1]
["  - Pérdidas Potencia en Distribución Fuera de Punta","ATH1PfpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B311,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.01},"CPEP","ATH","Pfp",1]
["  - Cargos por Conexión","ATH1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B312,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":201.89},"CX","ATH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","ATH1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B314,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":1.24E-3},"CSAP","ATH","Et",1]
["  - Consumo de energía","ATH1EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B315,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.16E-3},"CCAP","ATH","Et",1]
["Transmisión",""]
["  - Demanda Máxima en Punta","ATH1PpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B317,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.83},"CUCOST","ATH","Pp",1]
["  - Demanda Máxima en Fuera de Punta","ATH1PfpCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B318,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.04}]
["  - Energía","ATH1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B319,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":2.7200000000000002E-3},"CUCOST","ATH","Et",1]
["  - Pérdidas de Energía en Transmisión","ATH1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B320,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","ATH","Et",1]
["  - Capacidad Transmision costo pérdidas","ATH1PpCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B321,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0},"CPST","ATH","Pp",1]
["Generación",""]
["  - Demanda Máxima en Punta","ATH1PpCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B323,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":2.19},"CPG","ATH","Pp",1]
["  - Energía en Punta","ATH1EpCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B324,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":0.20333000000000001},"CEGP","ATH","Ep",1]
["  - Energía Fuera de Punta Medio","ATH1EfpmCEGFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B325,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":8.9160000000000003E-2},"CEGFP","ATH","Efpm",1]
["  - Energía Fuera de Punta Bajo","ATH1EfpbCEGFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B326,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.1289999999999998E-2},"CEGFP","ATH","Efpb",1]
["  - Potencia Energizada","ATH1EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B327,'[2]PliegoVig CHI'!$B$7:$D$353,2,FALSE),0)","v":3.7749999999999999E-2},"CPG","ATH","Et",1]
["PREPAGO","",{"$f":"+C301","v":"Ene-Jun/2026"}]
["Comercialización"]
["  - Fijo (Primeros 10 kWh)",{"$f":"+E330&G330&F330&D330","v":"BTS Prepago1CCCOF"},{"$f":"+_xlfn.IFNA(VLOOKUP(B330,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":1.223E-2},"CCOF","BTS Prepago","C",1]
["  - Energía (Siguientes kWh)",{"$f":"+E331&G331&F331&D331","v":"BTS Prepago1EtCCOV"},{"$f":"+_xlfn.IFNA(VLOOKUP(B331,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":1.2070000000000001E-2},"CCOV","BTS Prepago","Et",1]
["Distribución"]
["  - Energía",{"$f":"+E333&G333&F333&D333","v":"BTS Prepago1EtCD"},{"$f":"+_xlfn.IFNA(VLOOKUP(B333,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":5.9520000000000003E-2},"CD","BTS Prepago","Et",1]
["  - Pérdidas Energía ",{"$f":"+E334&G334&F334&D334","v":"BTS Prepago1EtCPEP"},{"$f":"+_xlfn.IFNA(VLOOKUP(B334,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":7.79E-3},"CPEP","BTS Prepago","Et",1,{"$f":"+H11","v":1}]
["  - Pérdidas Potencia",{"$f":"+E335&G335&F335&D335","v":"BTS Prepago1EtCPEP"},{"$f":"+C334*H335/H334","v":0},"CPEP","BTS Prepago","Et",1,{"$f":"1-H334","v":0}]
["  - Cargos por Conexión",{"$f":"+E336&G336&F336&D336","v":"BTS Prepago1CxCX"},{"$f":"+_xlfn.IFNA(VLOOKUP(B336,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":16.649999999999999},"CX","BTS Prepago","Cx",1]
["Alumbrado Público"]
["  - Sistema",{"$f":"+E338&G338&F338&D338","v":"BTS Prepago1EtCSAP"},{"$f":"+_xlfn.IFNA(VLOOKUP(B338,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":1.3699999999999999E-3},"CSAP","BTS Prepago","Et",1]
["  - Consumo de energía",{"$f":"+E339&G339&F339&D339","v":"BTS Prepago1EtCCAP"},{"$f":"+_xlfn.IFNA(VLOOKUP(B339,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":3.4199999999999999E-3},"CCAP","BTS Prepago","Et",1]
["Transmisión"]
["  - Energía",{"$f":"+E341&G341&F341&D341","v":"BTS Prepago1EtCUCOST"},{"$f":"+_xlfn.IFNA(VLOOKUP(B341,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":6.5599999999999999E-3},"CUCOST","BTS Prepago","Et",1]
["  - Pérdidas de Energía en Transmisión",{"$f":"+E342&G342&F342&D342","v":"BTS Prepago1EtCPST"},{"$f":"+_xlfn.IFNA(VLOOKUP(B342,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":8.0000000000000007E-5},"CPST","BTS Prepago","Et",1]
["  - Capacidad Transmision costo pérdidas",{"$f":"+E343&G343&F343&D343","v":""},{"$f":"+_xlfn.IFNA(VLOOKUP(B343,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)","v":0}]
["Generación"]
["  - Energía",{"$f":"+E345&G345&F345&D345","v":"BTS Prepago1EtCEGP"},{"$f":"+_xlfn.IFNA(VLOOKUP(B345,'[2]PliegoVig CHI'!$B$7:$D$388,2,FALSE),0)*H345","v":4.3016226528707631E-2},"CEGP","BTS Prepago","Et",1,{"$f":"+H22","v":0.72114378086685049}]
["  - Potencia Energizada",{"$f":"+E346&G346&F346&D346","v":"BTS Prepago1EtCPG"},{"$f":"+C345*H346/H345","v":1.6633773471292367E-2},"CPG","BTS Prepago","Et",1,{"$f":"1-H345","v":0.27885621913314951}]
["BTSH",{"$f":"+E347&G347&F347&D347","v":""},{"$f":"+C328","v":"Ene-Jun/2026"}]
["Comercialización",""]
["  - Fijo","BTSH1CCCOF",{"$f":"+_xlfn.IFNA(VLOOKUP(B349,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":3.04},"CCOF","BTSH","C",1]
["  - Energía","BTSH1EtCCOV",{"$f":"+_xlfn.IFNA(VLOOKUP(B350,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":1.1509999999999999E-2},"CCOV","BTSH","Et",1]
["Distribución",""]
["  - Energía en Punta","BTSH1EpCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B352,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":6.4399999999999999E-2},"CD","BTSH","Ep",1]
["  - Energía Fuera de Punta Medio","BTSH1EfpmCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B353,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":5.7500000000000002E-2},"CD","BTSH","Efpm",1]
["  - Energía Fuera de Punta Bajo","BTSH1EfpbCD",{"$f":"+_xlfn.IFNA(VLOOKUP(B354,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":5.1330000000000001E-2},"CD","BTSH","Efpb",1]
["  - Pérdidas Energía en Distribución en Punta","BTSH1EpCPEP",{"$f":"+_xlfn.IFNA(VLOOKUP(B355,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":7.0000000000000001E-3},"CPEP","BTSH","Ep",1]
["  - Pérdidas Energía en Distribución Fuera de Punta","BTSH1EfpCPEFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B356,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":7.0000000000000001E-3},"CPEFP","BTSH","Efp",1]
["  - Cargos por Conexión","BTSH1CxCX",{"$f":"+_xlfn.IFNA(VLOOKUP(B357,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":16.649999999999999},"CX","BTSH","Cx",1]
["Alumbrado Público",""]
["  - Sistema","BTSH1EtCSAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B359,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":1.2999999999999999E-3},"CSAP","BTSH","Et",1]
["  - Consumo de energía","BTSH1EtCCAP",{"$f":"+_xlfn.IFNA(VLOOKUP(B360,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":3.2200000000000002E-3},"CCAP","BTSH","Et",1]
["Transmisión",""]
["  - Energía","BTSH1EtCUCOST",{"$f":"+_xlfn.IFNA(VLOOKUP(B362,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":6.2100000000000002E-3},"CUCOST","BTSH","Et",1]
["  - Pérdidas de Energía en Transmisión","BTSH1EtCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B363,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":6.9999999999999994E-5},"CPST","BTSH","Et",1]
["  - Capacidad Transmision costo pérdidas","BTSH1PpCPST",{"$f":"+_xlfn.IFNA(VLOOKUP(B364,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":0},"CPST","BTSH","Pp",1]
["Generación",""]
["  - Energía en Punta","BTSH1EpCEGP",{"$f":"+_xlfn.IFNA(VLOOKUP(B366,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":0.19739999999999999},"CEGP","BTSH","Ep",1]
["  - Energía Fuera de Punta Medio","BTSH1EfpmCEGFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B367,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":8.0759999999999998E-2},"CEGFP","BTSH","Efpm",1]
["  - Energía Fuera de Punta Bajo","BTSH1EfpbCEGFP",{"$f":"+_xlfn.IFNA(VLOOKUP(B368,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":1.7899999999999999E-3},"CEGFP","BTSH","Efpb",1]
["  - Potencia Energizada","BTSH1EtCPG",{"$f":"+_xlfn.IFNA(VLOOKUP(B369,'[2]PliegoVig CHI'!$B$7:$D$389,2,FALSE),0)","v":3.2530000000000003E-2},"CPG","BTSH","Et",1]

{"sheet":"DdaAñoBaseVig","index":16,"n_rows":149,"n_cols":20,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,10,4,13],[4,5,4,8],[4,14,4,17],[4,1,4,4]]}
["Asignaciones a partir del Demanda Base con Estructura Vigente"]
[]
[]
[null,{"$f":"+B7-DdaAñoBase!B7","v":0},{"$f":"+C7-DdaAñoBase!C7","v":0},{"$f":"+D7-DdaAñoBase!D7","v":0},{"$f":"+E7-DdaAñoBase!E7","v":0},null,null,null,null,null,{"$f":"+K7-DdaAñoBase!K7","v":0},{"$f":"+L7-DdaAñoBase!L7","v":0},{"$f":"+M7-DdaAñoBase!M7","v":0},{"$f":"+N7-DdaAñoBase!N7","v":0},null,null,null,null,null,{"$f":"+T7-DdaAñoBase!T7","v":0}]
[null,"Energía Categorizada por tipo de cliente (MWh/año)",null,null,null,"Energía Categorizada por tipo de cliente (%)",null,null,null,null,"Cantidad de Clientes categorizados (Clientes/año)",null,null,null,"Cantidad de Clientes categorizados (%)",null,null,null,null,"Potencia"]
["Estructura Tarifaria Vigente","Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Residencial","General","AP","Cons. Propio","Residencial","General","AP","Cons. Propio",null,"Base"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B54,B95,B123,B58,B140,B127)","v":444092.90921100002},{"$f":"+SUM(C8,C12,C13,C17,C54,C95,C123,C58,C140,C127)","v":588287.21409400005},41246.67093,696.00673300000005,{"$f":"+SUM(F8,F12,F13,F17,F54,F95,F123,F58,F140,F127)","v":1},{"$f":"+SUM(G8,G12,G13,G17,G54,G95,G123,G58,G140,G127)","v":0.99999999999999989},1,0.99999999999999989,null,{"$f":"+SUM(K8,K12,K13,K17,K54,K95,K123,K58,K140,K127)","v":166694.58866666668},18984.039349999988,2,53.443916666666667,0.99999999999999989,1.0000000000000002,1,0.99999999999999989,null,{"$f":"+SUM(T8,T12,T13,T17,T54,T95,T123,T58,T140,T127)","v":119.7123533333334}]
["ATH",{"$f":"+SUM(B9:B11)","v":0},{"$f":"+SUM(C9:C11)","v":2196.404},{"$f":"+SUM(D9:D11)","v":0},{"$f":"+SUM(E9:E11)","v":0},{"$f":"+B8/B$7","v":0},{"$f":"+C8/C$7","v":3.733557261451964E-3},{"$f":"+D8/D$7","v":0},{"$f":"+E8/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G6","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H6","v":2},{"$f":"+'[2]DdaAñoBaseVig CHI'!I6","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J6","v":0},{"$f":"+K8/K$7","v":0},{"$f":"+L8/L$7","v":1.053516568906607E-4},{"$f":"+M8/M$7","v":0},{"$f":"+N8/N$7","v":0},null,{"$f":"+SUM(T9:T11)","v":1.147}]
["ATH Punta",{"$f":"+'[2]DdaAñoBaseVig CHI'!B7","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C7","v":416.42700000000002},{"$f":"+'[2]DdaAñoBaseVig CHI'!D7","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E7","v":0},{"$f":"+B9/B$7","v":0},{"$f":"+C9/C$7","v":7.078634211714498E-4},{"$f":"+D9/D$7","v":0},{"$f":"+E9/E$7","v":0},null,0,0,0,0,{"$f":"+K9/K$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L7","v":0.49558333333333332}]
["ATH Fuera de Punta Medio",{"$f":"+'[2]DdaAñoBaseVig CHI'!B8","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C8","v":607.52700000000004},{"$f":"+'[2]DdaAñoBaseVig CHI'!D8","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E8","v":0},{"$f":"+B10/B$7","v":0},{"$f":"+C10/C$7","v":1.0327047493895146E-3},{"$f":"+D10/D$7","v":0},{"$f":"+E10/E$7","v":0},null,0,0,0,0,{"$f":"+K10/K$7","v":0},{"$f":"+L10/L$7","v":0},{"$f":"+M10/M$7","v":0},{"$f":"+N10/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L8","v":0.23899999999999999}]
["ATH Fuera de Punta Bajo",{"$f":"+'[2]DdaAñoBaseVig CHI'!B9","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C9","v":1172.45},{"$f":"+'[2]DdaAñoBaseVig CHI'!D9","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E9","v":0},0,1.9929890908909997E-3,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L9","v":0.41241666666666665}]
["ATD",{"$f":"+'[2]DdaAñoBaseVig CHI'!B10","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C10","v":1},{"$f":"+'[2]DdaAñoBaseVig CHI'!D10","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E10","v":0},0,1.6998499645110662E-6,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G10","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H10","v":1E-4},{"$f":"+'[2]DdaAñoBaseVig CHI'!I10","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J10","v":0},0,5.2675828445330349E-9,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L10","v":4.4999999999999999E-4}]
["MTH",{"$f":"+SUM(B14:B16)","v":0},{"$f":"+SUM(C14:C16)","v":83718.493000000002},{"$f":"+SUM(D14:D16)","v":0},{"$f":"+SUM(E14:E16)","v":0},0,0.14230887735496994,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G11","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H11","v":14},{"$f":"+'[2]DdaAñoBaseVig CHI'!I11","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J11","v":0},0,7.3746159823462483E-4,0,0,null,{"$f":"+SUM(T14:T16)","v":30.741826666666697}]
["MTH Punta",{"$f":"+'[2]DdaAñoBaseVig CHI'!B12","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C12","v":2167.0320000000002},{"$f":"+'[2]DdaAñoBaseVig CHI'!D12","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E12","v":0},0,3.683629268294345E-3,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L12","v":3.2619166666666661}]
["MTH Fuera de Punta Medio",{"$f":"+'[2]DdaAñoBaseVig CHI'!B13","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C13","v":28759.947},{"$f":"+'[2]DdaAñoBaseVig CHI'!D13","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E13","v":0},{"$f":"+B15/B$7","v":0},{"$f":"+C15/C$7","v":4.8887594887290144E-2},{"$f":"+D15/D$7","v":0},{"$f":"+E15/E$7","v":0},null,0,0,0,0,{"$f":"+K15/K$7","v":0},{"$f":"+L15/L$7","v":0},{"$f":"+M15/M$7","v":0},{"$f":"+N15/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L13","v":10.209910000000001}]
["MTH Fuera de Punta Bajo",{"$f":"+'[2]DdaAñoBaseVig CHI'!B14","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C14","v":52791.514000000003},{"$f":"+'[2]DdaAñoBaseVig CHI'!D14","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E14","v":0},0,8.9737653199385453E-2,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L14","v":17.270000000000032}]
["MTD",{"$f":"+SUM(B18,B27,B36,B45)","v":527.21500000000003},{"$f":"+SUM(C18,C27,C36,C45)","v":114794.14699999998},{"$f":"+SUM(D18,D27,D36,D45)","v":0},{"$f":"+SUM(E18,E27,E36,E45)","v":0},1.1871727493615678E-3,0.1951328267040281,0,0,null,{"$f":"+SUM(K18,K27,K36,K45)","v":11.833333333333334},{"$f":"+SUM(L18,L27,L36,L45)","v":250.66666666666666},{"$f":"+SUM(M18,M27,M36,M45)","v":0},{"$f":"+SUM(N18,N27,N36,N45)","v":0},7.0988107220421146E-5,1.3204074330296139E-2,0,0,null,{"$f":"+SUM(T18,T27,T36,T45)","v":27.254500000000004}]
["MTD_1 (0-10,000)",{"$f":"+SUM(B19:B26)","v":527.21500000000003},{"$f":"+SUM(C19:C26)","v":114794.14699999998},{"$f":"+SUM(D19:D26)","v":0},{"$f":"+SUM(E19:E26)","v":0},1.1871727493615678E-3,0.1951328267040281,0,0,null,{"$f":"+SUM(K19:K26)","v":11.833333333333334},{"$f":"+SUM(L19:L26)","v":250.66666666666666},{"$f":"+SUM(M19:M26)","v":0},{"$f":"+SUM(N19:N26)","v":0},7.0988107220421146E-5,1.3204074330296139E-2,0,0,null,{"$f":"+SUM(T19:T26)","v":27.254500000000004}]
["MTD_1 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B17","v":517.76499999999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!C17","v":113635.82199999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!D17","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E17","v":0},1.1658934183837563E-3,0.19316384799388581,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G17","v":10.833333333333334},{"$f":"+'[2]DdaAñoBaseVig CHI'!H17","v":243.66666666666666},{"$f":"+'[2]DdaAñoBaseVig CHI'!I17","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J17","v":0},6.4989112244047536E-5,1.2835343531178827E-2,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L17","v":26.871416666666669}]
["MTD_1 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B18","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C18","v":1158.325},{"$f":"+'[2]DdaAñoBaseVig CHI'!D18","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E18","v":0},0,1.9689787101422811E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G18","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H18","v":7},{"$f":"+'[2]DdaAñoBaseVig CHI'!I18","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J18","v":0},0,3.6873079911731242E-4,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L18","v":0.37516666666666704}]
["MTD_1 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B19","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C19","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D19","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E19","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G19","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H19","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I19","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J19","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L19","v":0}]
["MTD_1 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B20","v":9.4499999999999993},{"$f":"+'[2]DdaAñoBaseVig CHI'!C20","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D20","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E20","v":0},2.1279330977811358E-5,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G20","v":1},{"$f":"+'[2]DdaAñoBaseVig CHI'!H20","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I20","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J20","v":0},5.9989949763736178E-6,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L20","v":7.9166666666666691E-3}]
["MTD_1 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B21","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C21","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D21","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E21","v":0},{"$f":"+B23/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G21","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H21","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I21","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J21","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L21","v":0}]
["MTD_1 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B22","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C22","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D22","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E22","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G22","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H22","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I22","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J22","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L22","v":0}]
["MTD_1 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B23","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C23","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D23","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E23","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G23","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H23","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I23","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J23","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L23","v":0}]
["MTD_1 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B24","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C24","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D24","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E24","v":0},{"$f":"+B26/B$7","v":0},{"$f":"+C26/C$7","v":0},{"$f":"+D26/D$7","v":0},{"$f":"+E26/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G24","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H24","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I24","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J24","v":0},{"$f":"+K26/K$7","v":0},{"$f":"+L26/L$7","v":0},{"$f":"+M26/M$7","v":0},{"$f":"+N26/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L24","v":0}]
["MTD_2 (10,001-30,000)",{"$f":"+SUM(B28:B35)","v":0},{"$f":"+SUM(C28:C35)","v":0},{"$f":"+SUM(D28:D35)","v":0},{"$f":"+SUM(E28:E35)","v":0},0,0,0,0,null,{"$f":"+SUM(K28:K35)","v":0},{"$f":"+SUM(L28:L35)","v":0},{"$f":"+SUM(M28:M35)","v":0},{"$f":"+SUM(N28:N35)","v":0},0,0,0,0,null,{"$f":"+SUM(T28:T35)","v":0}]
["MTD_2 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B26","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C26","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D26","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E26","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G26","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H26","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I26","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J26","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L26","v":0}]
["MTD_2 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B27","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C27","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D27","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E27","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G27","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H27","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I27","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J27","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L27","v":0}]
["MTD_2 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B28","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C28","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D28","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E28","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G28","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H28","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I28","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J28","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L28","v":0}]
["MTD_2 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B29","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C29","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D29","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E29","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G29","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H29","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I29","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J29","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L29","v":0}]
["MTD_2 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B30","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C30","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D30","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E30","v":0},{"$f":"+B32/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G30","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H30","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I30","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J30","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L30","v":0}]
["MTD_2 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B31","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C31","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D31","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E31","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G31","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H31","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I31","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J31","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L31","v":0}]
["MTD_2 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B32","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C32","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D32","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E32","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G32","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H32","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I32","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J32","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L32","v":0}]
["MTD_2 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B33","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C33","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D33","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E33","v":0},{"$f":"+B35/B$7","v":0},{"$f":"+C35/C$7","v":0},{"$f":"+D35/D$7","v":0},{"$f":"+E35/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G33","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H33","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I33","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J33","v":0},{"$f":"+K35/K$7","v":0},{"$f":"+L35/L$7","v":0},{"$f":"+M35/M$7","v":0},{"$f":"+N35/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L33","v":0}]
["MTD_3 (30,001-50,000)",{"$f":"+SUM(B37:B44)","v":0},{"$f":"+SUM(C37:C44)","v":0},{"$f":"+SUM(D37:D44)","v":0},{"$f":"+SUM(E37:E44)","v":0},0,0,0,0,null,{"$f":"+SUM(K37:K44)","v":0},{"$f":"+SUM(L37:L44)","v":0},{"$f":"+SUM(M37:M44)","v":0},{"$f":"+SUM(N37:N44)","v":0},0,0,0,0,null,{"$f":"+SUM(T37:T44)","v":0}]
["MTD_3 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B35","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C35","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D35","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E35","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G35","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H35","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I35","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J35","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L35","v":0}]
["MTD_3 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B36","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C36","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D36","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E36","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G36","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H36","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I36","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J36","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L36","v":0}]
["MTD_3 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B37","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C37","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D37","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E37","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G37","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H37","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I37","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J37","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L37","v":0}]
["MTD_3 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B38","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C38","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D38","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E38","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G38","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H38","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I38","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J38","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L38","v":0}]
["MTD_3 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B39","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C39","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D39","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E39","v":0},{"$f":"+B41/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G39","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H39","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I39","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J39","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L39","v":0}]
["MTD_3 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B40","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C40","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D40","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E40","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G40","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H40","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I40","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J40","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L40","v":0}]
["MTD_3 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B41","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C41","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D41","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E41","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G41","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H41","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I41","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J41","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L41","v":0}]
["MTD_3 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B42","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C42","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D42","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E42","v":0},{"$f":"+B44/B$7","v":0},{"$f":"+C44/C$7","v":0},{"$f":"+D44/D$7","v":0},{"$f":"+E44/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G42","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H42","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I42","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J42","v":0},{"$f":"+K44/K$7","v":0},{"$f":"+L44/L$7","v":0},{"$f":"+M44/M$7","v":0},{"$f":"+N44/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L42","v":0}]
["MTD_4 (50,001-más)",{"$f":"+SUM(B46:B53)","v":0},{"$f":"+SUM(C46:C53)","v":0},{"$f":"+SUM(D46:D53)","v":0},{"$f":"+SUM(E46:E53)","v":0},0,0,0,0,null,{"$f":"+SUM(K46:K53)","v":0},{"$f":"+SUM(L46:L53)","v":0},{"$f":"+SUM(M46:M53)","v":0},{"$f":"+SUM(N46:N53)","v":0},0,0,0,0,null,{"$f":"+SUM(T46:T53)","v":0}]
["MTD_4 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B44","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C44","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D44","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E44","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G44","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H44","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I44","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J44","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L44","v":0}]
["MTD_4 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B45","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C45","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D45","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E45","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G45","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H45","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I45","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J45","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L45","v":0}]
["MTD_4 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B46","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C46","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D46","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E46","v":0},{"$f":"+B48/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G46","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H46","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I46","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J46","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L46","v":0}]
["MTD_4 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B47","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C47","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D47","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E47","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G47","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H47","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I47","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J47","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L47","v":0}]
["MTD_4 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B48","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C48","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D48","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E48","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G48","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H48","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I48","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J48","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L48","v":0}]
["MTD_4 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B49","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C49","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D49","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E49","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G49","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H49","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I49","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J49","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L49","v":0}]
["MTD_4 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B50","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C50","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D50","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E50","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G50","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H50","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I50","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J50","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L50","v":0}]
["MTD_4 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B51","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C51","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D51","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E51","v":0},{"$f":"+B53/B$7","v":0},{"$f":"+C53/C$7","v":0},{"$f":"+D53/D$7","v":0},{"$f":"+E53/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G51","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H51","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I51","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J51","v":0},{"$f":"+K53/K$7","v":0},{"$f":"+L53/L$7","v":0},{"$f":"+M53/M$7","v":0},{"$f":"+N53/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L51","v":0}]
["BTH",{"$f":"+SUM(B55:B57)","v":0},{"$f":"+SUM(C55:C57)","v":653.625},{"$f":"+SUM(D55:D57)","v":0},{"$f":"+SUM(E55:E57)","v":0},0,1.1110644330535456E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G52","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H52","v":10},{"$f":"+'[2]DdaAñoBaseVig CHI'!I52","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J52","v":0},0,5.2675828445330347E-4,0,0,null,{"$f":"+SUM(T55:T57)","v":0.71141333333333323}]
["BTH Punta",{"$f":"+'[2]DdaAñoBaseVig CHI'!B53","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C53","v":45.781999999999996},{"$f":"+'[2]DdaAñoBaseVig CHI'!D53","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E53","v":0},0,7.782253107524563E-5,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L53","v":0.1325833333333333}]
["BTH Fuera de Punta Medio",{"$f":"+'[2]DdaAñoBaseVig CHI'!B54","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C54","v":281.91300000000001},{"$f":"+'[2]DdaAñoBaseVig CHI'!D54","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E54","v":0},{"$f":"+B56/B$7","v":0},{"$f":"+C56/C$7","v":4.7920980304520821E-4},{"$f":"+D56/D$7","v":0},{"$f":"+E56/E$7","v":0},null,0,0,0,0,{"$f":"+K56/K$7","v":0},{"$f":"+L56/L$7","v":0},{"$f":"+M56/M$7","v":0},{"$f":"+N56/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L54","v":0.36158000000000001}]
["BTH Fuera de Punta Bajo",{"$f":"+'[2]DdaAñoBaseVig CHI'!B55","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C55","v":325.93},{"$f":"+'[2]DdaAñoBaseVig CHI'!D55","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E55","v":0},0,5.5403209893309185E-4,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L55","v":0.21725}]
["BTD",{"$f":"+SUM(B59,B68,B77,B86)","v":168.666},{"$f":"+SUM(C59,C68,C77,C86)","v":206004.53899999999},{"$f":"+SUM(D59,D68,D77,D86)","v":0},{"$f":"+SUM(E59,E68,E77,E86)","v":139.03},3.7979890356651115E-4,0.35017680830826853,0,0.19975381473788126,null,{"$f":"+SUM(K59,K68,K77,K86)","v":3},{"$f":"+SUM(L59,L68,L77,L86)","v":1215.7500000000002},{"$f":"+SUM(M59,M68,M77,M86)","v":0},{"$f":"+SUM(N59,N68,N77,N86)","v":1.8333333333333333},1.7996984929120852E-5,6.4040638432410382E-2,0,3.4303873063195531E-2,null,{"$f":"+SUM(T59,T68,T77,T86)","v":59.857163333333375}]
["BTD_1 (0-10,000)",{"$f":"+SUM(B60:B67)","v":150.411},{"$f":"+SUM(C60:C67)","v":56310.830999999998},{"$f":"+SUM(D60:D67)","v":0},{"$f":"+SUM(E60:E67)","v":139.03},3.3869264039191368E-4,9.5719964076938641E-2,0,0.19975381473788126,null,{"$f":"+SUM(K60:K67)","v":2.9166666666666665},{"$f":"+SUM(L60:L67)","v":846},{"$f":"+SUM(M60:M67)","v":0},{"$f":"+SUM(N60:N67)","v":1.8333333333333333},1.7497068681089718E-5,4.4563750864749473E-2,0,3.4303873063195531E-2,null,{"$f":"+SUM(T60:T67)","v":22.837580000000038}]
["BTD_1 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B58","v":150.411},{"$f":"+'[2]DdaAñoBaseVig CHI'!C58","v":56009.970999999998},{"$f":"+'[2]DdaAñoBaseVig CHI'!D58","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E58","v":139.03},3.3869264039191368E-4,9.5208547216615841E-2,0,0.19975381473788126,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G58","v":2.9166666666666665},{"$f":"+'[2]DdaAñoBaseVig CHI'!H58","v":839.5},{"$f":"+'[2]DdaAñoBaseVig CHI'!I58","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J58","v":1.8333333333333333},1.7497068681089718E-5,4.4221357979854825E-2,0,3.4303873063195531E-2,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L58","v":22.708246666666703}]
["BTD_1 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B59","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C59","v":244.04},{"$f":"+'[2]DdaAñoBaseVig CHI'!D59","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E59","v":0},0,4.1483138533928056E-4,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G59","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H59","v":6.5},{"$f":"+'[2]DdaAñoBaseVig CHI'!I59","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J59","v":0},0,3.4239288489464726E-4,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L59","v":0.12933333333333336}]
["BTD_1 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B60","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C60","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D60","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E60","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G60","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H60","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I60","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J60","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L60","v":0}]
["BTD_1 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B61","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C61","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D61","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E61","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G61","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H61","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I61","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J61","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L61","v":0}]
["BTD_1 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B62","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C62","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D62","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E62","v":0},{"$f":"+B64/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G62","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H62","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I62","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J62","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L62","v":0}]
["BTD_1 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B63","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C63","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D63","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E63","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G63","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H63","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I63","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J63","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L63","v":0}]
["BTD_1 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B64","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C64","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D64","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E64","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G64","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H64","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I64","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J64","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L64","v":0}]
["BTD_1 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B65","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C65","v":56.82},{"$f":"+'[2]DdaAñoBaseVig CHI'!D65","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E65","v":0},{"$f":"+B67/B$7","v":0},{"$f":"+C67/C$7","v":9.6585474983518782E-5},{"$f":"+D67/D$7","v":0},{"$f":"+E67/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G65","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H65","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I65","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J65","v":0},{"$f":"+K67/K$7","v":0},{"$f":"+L67/L$7","v":0},{"$f":"+M67/M$7","v":0},{"$f":"+N67/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L65","v":0}]
["BTD_2 (10,001-30,000)",{"$f":"+SUM(B69:B76)","v":18.254999999999999},{"$f":"+SUM(C69:C76)","v":50286.106999999996},{"$f":"+SUM(D69:D76)","v":0},{"$f":"+SUM(E69:E76)","v":0},4.1106263174597494E-5,8.5478837199349678E-2,0,0,null,{"$f":"+SUM(K69:K76)","v":8.3333333333333329E-2},{"$f":"+SUM(L69:L76)","v":267.08333333333337},{"$f":"+SUM(M69:M76)","v":0},{"$f":"+SUM(N69:N76)","v":0},4.9991624803113475E-7,1.4068835847273649E-2,0,0,null,{"$f":"+SUM(T69:T76)","v":14.884250000000002}]
["BTD_2 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B67","v":18.254999999999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!C67","v":50123.226999999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!D67","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E67","v":0},4.1106263174597494E-5,8.5201965637130117E-2,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G67","v":8.3333333333333329E-2},{"$f":"+'[2]DdaAñoBaseVig CHI'!H67","v":266.08333333333337},{"$f":"+'[2]DdaAñoBaseVig CHI'!I67","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J67","v":0},4.9991624803113475E-7,1.4016160018828319E-2,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L67","v":14.852250000000002}]
["BTD_2 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B68","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C68","v":162.88},{"$f":"+'[2]DdaAñoBaseVig CHI'!D68","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E68","v":0},0,2.7687156221956245E-4,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G68","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H68","v":1},{"$f":"+'[2]DdaAñoBaseVig CHI'!I68","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J68","v":0},0,5.2675828445330348E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L68","v":3.2000000000000001E-2}]
["BTD_2 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B69","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C69","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D69","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E69","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G69","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H69","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I69","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J69","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L69","v":0}]
["BTD_2 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B70","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C70","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D70","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E70","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G70","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H70","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I70","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J70","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L70","v":0}]
["BTD_2 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B71","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C71","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D71","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E71","v":0},{"$f":"+B73/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G71","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H71","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I71","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J71","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L71","v":0}]
["BTD_2 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B72","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C72","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D72","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E72","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G72","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H72","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I72","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J72","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L72","v":0}]
["BTD_2 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B73","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C73","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D73","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E73","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G73","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H73","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I73","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J73","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L73","v":0}]
["BTD_2 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B74","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C74","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D74","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E74","v":0},{"$f":"+B76/B$7","v":0},{"$f":"+C76/C$7","v":0},{"$f":"+D76/D$7","v":0},{"$f":"+E76/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G74","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H74","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I74","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J74","v":0},{"$f":"+K76/K$7","v":0},{"$f":"+L76/L$7","v":0},{"$f":"+M76/M$7","v":0},{"$f":"+N76/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L74","v":0}]
["BTD_3 (30,001-50,000)",{"$f":"+SUM(B78:B85)","v":0},{"$f":"+SUM(C78:C85)","v":22044.606000000003},{"$f":"+SUM(D78:D85)","v":0},{"$f":"+SUM(E78:E85)","v":0},0,3.7472522726760445E-2,0,0,null,{"$f":"+SUM(K78:K85)","v":0},{"$f":"+SUM(L78:L85)","v":47},{"$f":"+SUM(M78:M85)","v":0},{"$f":"+SUM(N78:N85)","v":0},0,2.4757639369305264E-3,0,0,null,{"$f":"+SUM(T78:T85)","v":5.4958333333333336}]
["BTD_3 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B76","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C76","v":21561.726000000002},{"$f":"+'[2]DdaAñoBaseVig CHI'!D76","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E76","v":0},0,3.6651699175897334E-2,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G76","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H76","v":46},{"$f":"+'[2]DdaAñoBaseVig CHI'!I76","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J76","v":0},0,2.423088108485196E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L76","v":5.3898333333333337}]
["BTD_3 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B77","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C77","v":482.88},{"$f":"+'[2]DdaAñoBaseVig CHI'!D77","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E77","v":0},0,8.2082355086310365E-4,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G77","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H77","v":1},{"$f":"+'[2]DdaAñoBaseVig CHI'!I77","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J77","v":0},0,5.2675828445330348E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L77","v":0.106}]
["BTD_3 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B78","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C78","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D78","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E78","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G78","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H78","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I78","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J78","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L78","v":0}]
["BTD_3 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B79","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C79","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D79","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E79","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G79","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H79","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I79","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J79","v":0},0,{"$f":"+L81/L$7","v":0},{"$f":"+M81/M$7","v":0},{"$f":"+N81/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L79","v":0}]
["BTD_3 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B80","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C80","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D80","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E80","v":0},{"$f":"+B82/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G80","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H80","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I80","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J80","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L80","v":0}]
["BTD_3 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B81","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C81","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D81","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E81","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G81","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H81","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I81","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J81","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L81","v":0}]
["BTD_3 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B82","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C82","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D82","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E82","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G82","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H82","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I82","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J82","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L82","v":0}]
["BTD_3 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B83","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C83","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D83","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E83","v":0},{"$f":"+B85/B$7","v":0},{"$f":"+C85/C$7","v":0},{"$f":"+D85/D$7","v":0},{"$f":"+E85/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G83","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H83","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I83","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J83","v":0},{"$f":"+K85/K$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L83","v":0}]
["BTD_4 (50,001-más)",{"$f":"+SUM(B87:B94)","v":0},{"$f":"+SUM(C87:C94)","v":77362.994999999995},{"$f":"+SUM(D87:D94)","v":0},{"$f":"+SUM(E87:E94)","v":0},0,0.13150548430521977,0,0,null,{"$f":"+SUM(K87:K94)","v":0},{"$f":"+SUM(L87:L94)","v":55.666666666666657},{"$f":"+SUM(M87:M94)","v":0},{"$f":"+SUM(N87:N94)","v":0},0,2.9322877834567222E-3,0,0,null,{"$f":"+SUM(T87:T94)","v":16.639499999999998}]
["BTD_4 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B85","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C85","v":77362.994999999995},{"$f":"+'[2]DdaAñoBaseVig CHI'!D85","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E85","v":0},0,0.13150548430521977,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G85","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H85","v":55.666666666666657},{"$f":"+'[2]DdaAñoBaseVig CHI'!I85","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J85","v":0},0,2.9322877834567222E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L85","v":16.639499999999998}]
["BTD_4 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B86","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C86","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D86","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E86","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G86","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H86","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I86","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J86","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L86","v":0}]
["BTD_4 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B87","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C87","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D87","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E87","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G87","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H87","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I87","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J87","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L87","v":0}]
["BTD_4 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B88","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C88","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D88","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E88","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G88","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H88","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I88","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J88","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L88","v":0}]
["BTD_4 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B89","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C89","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D89","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E89","v":0},{"$f":"+B91/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G89","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H89","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I89","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J89","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L89","v":0}]
["BTD_4 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B90","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C90","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D90","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E90","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G90","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H90","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I90","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J90","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L90","v":0}]
["BTD_4 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B91","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C91","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D91","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E91","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G91","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H91","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I91","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J91","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L91","v":0}]
["BTD_4 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B92","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C92","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D92","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E92","v":0},{"$f":"+B94/B$7","v":0},{"$f":"+C94/C$7","v":0},{"$f":"+D94/D$7","v":0},{"$f":"+E94/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G92","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H92","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I92","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J92","v":0},{"$f":"+K94/K$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L92","v":0}]
["BTS",{"$f":"+SUM(B96,B105,B114)","v":443193.02899999998},{"$f":"+SUM(C96,C105,C114)","v":180864.826},{"$f":"+SUM(D96,D105,D114)","v":2.25},{"$f":"+SUM(E96,E105,E114)","v":556.96},0.9979736667883331,0.30744306805740018,5.4549856976784623E-5,0.80022214382802526,null,{"$f":"+SUM(K96,K105,K114)","v":166546.33333333334},{"$f":"+SUM(L96,L105,L114)","v":17478.059523809516},{"$f":"+SUM(M96,M105,M114)","v":0},{"$f":"+SUM(N96,N105,N114)","v":51.583333333333329},0.99911061700011272,0.9206712650334623,0,0.9651862466417287,null,{"$f":"+SUM(T96,T105,T114)","v":0}]
["BTS_1 (0-300)",{"$f":"+SUM(B97:B104)","v":203999.21100000001},{"$f":"+SUM(C97:C104)","v":10478.094000000001},{"$f":"+SUM(D97:D104)","v":0.93},{"$f":"+SUM(E97:E104)","v":16.733000000000001},0.45936155873876994,1.7811187714043619E-2,2.2547274217070979E-5,2.4041434093425643E-2,null,{"$f":"+SUM(K97:K104)","v":133422},{"$f":"+SUM(L97:L104)","v":9229.7261904761908},{"$f":"+SUM(M97:M104)","v":0},{"$f":"+SUM(N97:N104)","v":27.25},0.80039790773772079,0.48618347340689622,0,0.509880295075679,null,{"$f":"+SUM(T97:T104)","v":0}]
["BTS_1 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B95","v":138555.41},{"$f":"+'[2]DdaAñoBaseVig CHI'!C95","v":10430.494000000001},{"$f":"+'[2]DdaAñoBaseVig CHI'!D95","v":0.93},{"$f":"+'[2]DdaAñoBaseVig CHI'!E95","v":16.733000000000001},0.31199644742395277,1.7730274855732892E-2,2.2547274217070979E-5,2.4041434093425643E-2,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G95","v":96549.333333333328},{"$f":"+'[2]DdaAñoBaseVig CHI'!H95","v":9207.5},{"$f":"+'[2]DdaAñoBaseVig CHI'!I95","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J95","v":27.25},0.57919896563888851,0.48501269041037914,0,0.509880295075679,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L95","v":0}]
["BTS_1 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B96","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C96","v":44.835000000000001},{"$f":"+'[2]DdaAñoBaseVig CHI'!D96","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E96","v":0},0,7.6212773158853653E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G96","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H96","v":20.083333333333332},{"$f":"+'[2]DdaAñoBaseVig CHI'!I96","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J96","v":0},0,1.0579062212770511E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L96","v":0}]
["BTS_1 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B97","v":65186.347999999998},{"$f":"+'[2]DdaAñoBaseVig CHI'!C97","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D97","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E97","v":0},0.14678538352664461,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G97","v":36747.333333333336},{"$f":"+'[2]DdaAñoBaseVig CHI'!H97","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I97","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J97","v":0},0.22044706806179348,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L97","v":0}]
["BTS_1 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B98","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C98","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D98","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E98","v":0},{"$f":"+B100/B$7","v":0},{"$f":"+C100/C$7","v":0},{"$f":"+D100/D$7","v":0},{"$f":"+E100/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G98","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H98","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I98","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J98","v":0},{"$f":"+K100/K$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L98","v":0}]
["BTS_1 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B99","v":257.45299999999997},{"$f":"+'[2]DdaAñoBaseVig CHI'!C99","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D99","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E99","v":0},5.7972778817253618E-4,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G99","v":125.33333333333333},{"$f":"+'[2]DdaAñoBaseVig CHI'!H99","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I99","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J99","v":0},7.5187403703882668E-4,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L99","v":0}]
["BTS_1 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B100","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C100","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D100","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E100","v":0},{"$f":"+B102/B$7","v":0},{"$f":"+C102/C$7","v":0},{"$f":"+D102/D$7","v":0},{"$f":"+E102/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G100","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H100","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I100","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J100","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L100","v":0}]
["BTS_1 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B101","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C101","v":2.0750000000000002},{"$f":"+'[2]DdaAñoBaseVig CHI'!D101","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E101","v":0},0,3.5271886763604628E-6,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G101","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H101","v":1.1428571428571428},{"$f":"+'[2]DdaAñoBaseVig CHI'!I101","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J101","v":0},0,6.0200946794663252E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L101","v":0}]
["BTS_1 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B102","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C102","v":0.69},{"$f":"+'[2]DdaAñoBaseVig CHI'!D102","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E102","v":0},{"$f":"+B104/B$7","v":0},{"$f":"+C104/C$7","v":1.1728964755126356E-6},{"$f":"+D104/D$7","v":0},{"$f":"+E104/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G102","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H102","v":1},{"$f":"+'[2]DdaAñoBaseVig CHI'!I102","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J102","v":0},{"$f":"+K104/K$7","v":0},{"$f":"+L104/L$7","v":5.2675828445330348E-5},{"$f":"+M104/M$7","v":0},{"$f":"+N104/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L102","v":0}]
["BTS_2 (301-750)",{"$f":"+SUM(B106:B113)","v":145101.478},{"$f":"+SUM(C106:C113)","v":21167.319999999996},{"$f":"+SUM(D106:D113)","v":0.44800000000000001},{"$f":"+SUM(E106:E113)","v":48.676000000000002},0.32673675933667867,3.5981268150794374E-2,1.0861482633599782E-5,6.9936105057765291E-2,null,{"$f":"+SUM(K106:K113)","v":27414.583333333332},{"$f":"+SUM(L106:L113)","v":3658.1666666666629},{"$f":"+SUM(M106:M113)","v":0},{"$f":"+SUM(N106:N113)","v":7},0.16445994769604258,0.19269695975775911,0,0.1309784244231102,null,{"$f":"+SUM(T106:T113)","v":0}]
["BTS_2 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B104","v":85766.438999999998},{"$f":"+'[2]DdaAñoBaseVig CHI'!C104","v":21039.87},{"$f":"+'[2]DdaAñoBaseVig CHI'!D104","v":0.44800000000000001},{"$f":"+'[2]DdaAñoBaseVig CHI'!E104","v":48.676000000000002},0.19312724256817654,3.5764622272817445E-2,1.0861482633599782E-5,6.9936105057765291E-2,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G104","v":16287.416666666666},{"$f":"+'[2]DdaAñoBaseVig CHI'!H104","v":3635.9999999999964},{"$f":"+'[2]DdaAñoBaseVig CHI'!I104","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J104","v":7},9.7708130761437265E-2,0.19152931222722094,0,0.1309784244231102,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L104","v":0}]
["BTS_2 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B105","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C105","v":117.011},{"$f":"+'[2]DdaAñoBaseVig CHI'!D105","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E105","v":0},0,1.9890114419740437E-4,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G105","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H105","v":19.166666666666668},{"$f":"+'[2]DdaAñoBaseVig CHI'!I105","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J105","v":0},0,1.0096200452021651E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L105","v":0}]
["BTS_2 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B106","v":47271.896000000001},{"$f":"+'[2]DdaAñoBaseVig CHI'!C106","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D106","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E106","v":0},0.10644595988705575,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G106","v":9602.5833333333339},{"$f":"+'[2]DdaAñoBaseVig CHI'!H106","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I106","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J106","v":0},5.7605849176875702E-2,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L106","v":0}]
["BTS_2 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B107","v":11781.277},{"$f":"+'[2]DdaAñoBaseVig CHI'!C107","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D107","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E107","v":0},2.6528856362357297E-2,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G107","v":1470.75},{"$f":"+'[2]DdaAñoBaseVig CHI'!H107","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I107","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J107","v":0},8.8230218615014989E-3,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L107","v":0}]
["BTS_2 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B108","v":281.86599999999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!C108","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D108","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E108","v":0},{"$f":"+B110/B$7","v":6.3470051908907682E-4},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G108","v":53.833333333333336},{"$f":"+'[2]DdaAñoBaseVig CHI'!H108","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I108","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J108","v":0},3.2294589622811309E-4,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L108","v":0}]
["BTS_2 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B109","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C109","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D109","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E109","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G109","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H109","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I109","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J109","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L109","v":0}]
["BTS_2 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B110","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C110","v":5.17},{"$f":"+'[2]DdaAñoBaseVig CHI'!D110","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E110","v":0},0,8.7882243165222116E-6,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G110","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H110","v":1},{"$f":"+'[2]DdaAñoBaseVig CHI'!I110","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J110","v":0},0,5.2675828445330348E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L110","v":0}]
["BTS_2 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B111","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C111","v":5.2690000000000001},{"$f":"+'[2]DdaAñoBaseVig CHI'!D111","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E111","v":0},{"$f":"+B113/B$7","v":0},{"$f":"+C113/C$7","v":8.9565094630088081E-6},{"$f":"+D113/D$7","v":0},{"$f":"+E113/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G111","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H111","v":2},{"$f":"+'[2]DdaAñoBaseVig CHI'!I111","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J111","v":0},{"$f":"+K113/K$7","v":0},{"$f":"+L113/L$7","v":1.053516568906607E-4},{"$f":"+M113/M$7","v":0},{"$f":"+N113/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L111","v":0}]
["BTS_3 (751-más)",{"$f":"+SUM(B115:B122)","v":94092.34},{"$f":"+SUM(C115:C122)","v":149219.41200000001},{"$f":"+SUM(D115:D122)","v":0.872},{"$f":"+SUM(E115:E122)","v":491.55099999999999},0.21187534871288452,0.25365061219256219,2.1141100126113861E-5,0.70624460467683425,null,{"$f":"+SUM(K115:K122)","v":5709.75},{"$f":"+SUM(L115:L122)","v":4590.1666666666633},{"$f":"+SUM(M115:M122)","v":0},{"$f":"+SUM(N115:N122)","v":17.333333333333332},3.4252761566349266E-2,0.24179083186880701,0,0.32432752714293955,null,{"$f":"+SUM(T115:T122)","v":0}]
["BTS_3 Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B113","v":70595.95},{"$f":"+'[2]DdaAñoBaseVig CHI'!C113","v":147910.315},{"$f":"+'[2]DdaAñoBaseVig CHI'!D113","v":0.872},{"$f":"+'[2]DdaAñoBaseVig CHI'!E113","v":491.55099999999999},0.15896662282994939,0.25142534370357061,2.1141100126113861E-5,0.70624460467683425,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G113","v":3892},{"$f":"+'[2]DdaAñoBaseVig CHI'!H113","v":4524.3333333333303},{"$f":"+'[2]DdaAñoBaseVig CHI'!I113","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J113","v":17.333333333333332},2.3348088448046121E-2,0.23832300649615609,0,0.32432752714293955,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L113","v":0}]
["BTS_3 Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B114","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C114","v":1227.298},{"$f":"+'[2]DdaAñoBaseVig CHI'!D114","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E114","v":0},0,2.0862224617445024E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G114","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H114","v":59.833333333333336},{"$f":"+'[2]DdaAñoBaseVig CHI'!I114","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J114","v":0},0,3.1517704019789327E-3,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L114","v":0}]
["BTS_3 Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B115","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C115","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D115","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E115","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G115","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H115","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I115","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J115","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L115","v":0}]
["BTS_3 Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B116","v":23496.39},{"$f":"+'[2]DdaAñoBaseVig CHI'!C116","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D116","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E116","v":0},5.2908725882935131E-2,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G116","v":1807.6666666666667},{"$f":"+'[2]DdaAñoBaseVig CHI'!H116","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I116","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J116","v":0},1.0844183252291377E-2,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L116","v":0}]
["BTS_3 Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B117","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C117","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D117","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E117","v":0},{"$f":"+B119/B$7","v":0},0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G117","v":10.083333333333334},{"$f":"+'[2]DdaAñoBaseVig CHI'!H117","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I117","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J117","v":0},6.0489866011767319E-5,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L117","v":0}]
["BTS_3 Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B118","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C118","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D118","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E118","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G118","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H118","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I118","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J118","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L118","v":0}]
["BTS_3 Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B119","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C119","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D119","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E119","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G119","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H119","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I119","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J119","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L119","v":0}]
["BTS_3 Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B120","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C120","v":81.798999999999992},{"$f":"+'[2]DdaAñoBaseVig CHI'!D120","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E120","v":0},{"$f":"+B122/B$7","v":0},{"$f":"+C122/C$7","v":1.3904602724704068E-4},{"$f":"+D122/D$7","v":0},{"$f":"+E122/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G120","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H120","v":6},{"$f":"+'[2]DdaAñoBaseVig CHI'!I120","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J120","v":0},{"$f":"+K122/K$7","v":0},{"$f":"+L122/L$7","v":3.160549706719821E-4},{"$f":"+M122/M$7","v":0},{"$f":"+N122/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L120","v":0}]
["Alumbrado Público",{"$f":"+'[2]DdaAñoBaseVig CHI'!B121","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C121","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D121","v":41244.42},{"$f":"+'[2]DdaAñoBaseVig CHI'!E121","v":0},0,0,0.999945427595749,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G121","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H121","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I121","v":2},{"$f":"+'[2]DdaAñoBaseVig CHI'!J121","v":0},0,0,1,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L121","v":0}]
["GRANDES CLIENTES",{"$f":"+SUM(B125:B126)","v":0},{"$f":"+SUM(C125:C126)","v":0},{"$f":"+SUM(D125:D126)","v":0},{"$f":"+SUM(E125:E126)","v":0},0,0,0,0,null,{"$f":"+SUM(K125:K126)","v":0},{"$f":"+SUM(L125:L126)","v":0},{"$f":"+SUM(M125:M126)","v":0},{"$f":"+SUM(N125:N126)","v":0},0,0,0,0,null,{"$f":"+SUM(T125:T126)","v":0}]
["MTD_GC",{"$f":"+'[2]DdaAñoBaseVig CHI'!B123","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C123","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D123","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E123","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G123","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H123","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I123","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J123","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L123","v":0}]
["BTD_GC",{"$f":"+'[2]DdaAñoBaseVig CHI'!B124","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C124","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D124","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E124","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G124","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H124","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I124","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J124","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L124","v":0}]
["BTSH",{"$f":"+'[2]DdaAñoBaseVig CHI'!B125","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C125","v":43.701999999999998},{"$f":"+'[2]DdaAñoBaseVig CHI'!D125","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E125","v":0},{"$f":"+B127/B$7","v":0},{"$f":"+C127/C$7","v":7.4286843149062612E-5},{"$f":"+D127/D$7","v":0},{"$f":"+E127/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G125","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H125","v":4.3333333333333339},{"$f":"+'[2]DdaAñoBaseVig CHI'!I125","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J125","v":0},{"$f":"+K127/K$7","v":0},{"$f":"+L127/L$7","v":2.2826192326309819E-4},{"$f":"+M127/M$7","v":0},{"$f":"+N127/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L125","v":0}]
["BTSH_1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B126","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C126","v":43.701999999999998},{"$f":"+'[2]DdaAñoBaseVig CHI'!D126","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E126","v":0},{"$f":"+B128/B$7","v":0},{"$f":"+C128/C$7","v":7.4286843149062612E-5},{"$f":"+D128/D$7","v":0},{"$f":"+E128/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G126","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H126","v":4.3333333333333339},{"$f":"+'[2]DdaAñoBaseVig CHI'!I126","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J126","v":0},{"$f":"+K128/K$7","v":0},{"$f":"+L128/L$7","v":2.2826192326309819E-4},{"$f":"+M128/M$7","v":0},{"$f":"+N128/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L126","v":0}]
["BTSH_1 Punta",{"$f":"+'[2]DdaAñoBaseVig CHI'!B127","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C127","v":10.811},{"$f":"+'[2]DdaAñoBaseVig CHI'!D127","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E127","v":0},0,1.8377077966329136E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G127","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H127","v":4.3333333333333339},{"$f":"+'[2]DdaAñoBaseVig CHI'!I127","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J127","v":0},0,2.2826192326309819E-4,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L127","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+'[2]DdaAñoBaseVig CHI'!B128","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C128","v":13.251999999999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!D128","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E128","v":0},0,2.2526411729700648E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G128","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H128","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I128","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J128","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L128","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+'[2]DdaAñoBaseVig CHI'!B129","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C129","v":19.639000000000003},{"$f":"+'[2]DdaAñoBaseVig CHI'!D129","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E129","v":0},0,3.3383353453032835E-5,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G129","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H129","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I129","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J129","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L129","v":0}]
["BTSH_2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B130","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C130","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D130","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E130","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G130","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H130","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I130","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J130","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L130","v":0}]
["BTSH_2 Punta",{"$f":"+'[2]DdaAñoBaseVig CHI'!B131","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C131","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D131","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E131","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G131","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H131","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I131","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J131","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L131","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+'[2]DdaAñoBaseVig CHI'!B132","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C132","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D132","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E132","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G132","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H132","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I132","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J132","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L132","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+'[2]DdaAñoBaseVig CHI'!B133","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C133","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D133","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E133","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G133","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H133","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I133","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J133","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L133","v":0}]
["BTSH_3",{"$f":"+'[2]DdaAñoBaseVig CHI'!B134","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C134","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D134","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E134","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G134","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H134","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I134","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J134","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L134","v":0}]
["BTSH_3 Punta",{"$f":"+'[2]DdaAñoBaseVig CHI'!B135","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C135","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D135","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E135","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G135","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H135","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I135","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J135","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L135","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+'[2]DdaAñoBaseVig CHI'!B136","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C136","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D136","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E136","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G136","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H136","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I136","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J136","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L136","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+'[2]DdaAñoBaseVig CHI'!B137","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C137","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D137","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E137","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G137","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H137","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I137","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J137","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L137","v":0}]
["BTS Prepago",{"$f":"+'[2]DdaAñoBaseVig CHI'!B138","v":203.999211},{"$f":"+'[2]DdaAñoBaseVig CHI'!C138","v":10.478094000000002},{"$f":"+'[2]DdaAñoBaseVig CHI'!D138","v":9.3000000000000005E-4},{"$f":"+'[2]DdaAñoBaseVig CHI'!E138","v":1.6733000000000001E-2},4.5936155873876991E-4,1.7811187714043619E-5,2.2547274217070978E-8,2.4041434093425647E-5,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G138","v":133.42200000000003},{"$f":"+'[2]DdaAñoBaseVig CHI'!H138","v":9.2297261904761907},{"$f":"+'[2]DdaAñoBaseVig CHI'!I138","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J138","v":2.725E-2},8.0039790773772104E-4,4.8618347340689621E-4,0,5.0988029507567905E-4,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L138","v":0}]
["BTS Prep",{"$f":"+'[2]DdaAñoBaseVig CHI'!B139","v":203.999211},{"$f":"+'[2]DdaAñoBaseVig CHI'!C139","v":10.478094000000002},{"$f":"+'[2]DdaAñoBaseVig CHI'!D139","v":9.3000000000000005E-4},{"$f":"+'[2]DdaAñoBaseVig CHI'!E139","v":1.6733000000000001E-2},4.5936155873876991E-4,1.7811187714043619E-5,2.2547274217070978E-8,2.4041434093425647E-5,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G139","v":133.42200000000003},{"$f":"+'[2]DdaAñoBaseVig CHI'!H139","v":9.2297261904761907},{"$f":"+'[2]DdaAñoBaseVig CHI'!I139","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J139","v":2.725E-2},8.0039790773772104E-4,4.8618347340689621E-4,0,5.0988029507567905E-4,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L139","v":0}]
["BTS Prepago Regular",{"$f":"+'[2]DdaAñoBaseVig CHI'!B140","v":138.55540999999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!C140","v":10.430494000000001},{"$f":"+'[2]DdaAñoBaseVig CHI'!D140","v":9.3000000000000005E-4},{"$f":"+'[2]DdaAñoBaseVig CHI'!E140","v":1.6733000000000001E-2},{"$f":"+B142/B$7","v":3.1199644742395274E-4},{"$f":"+C142/C$7","v":1.7730274855732891E-5},{"$f":"+D142/D$7","v":2.2547274217070978E-8},{"$f":"+E142/E$7","v":2.4041434093425647E-5},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G140","v":96.549333333333337},{"$f":"+'[2]DdaAñoBaseVig CHI'!H140","v":9.2074999999999996},{"$f":"+'[2]DdaAñoBaseVig CHI'!I140","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J140","v":2.725E-2},{"$f":"+K142/K$7","v":5.7919896563888857E-4},{"$f":"+L142/L$7","v":4.8501269041037915E-4},{"$f":"+M142/M$7","v":0},{"$f":"+N142/N$7","v":5.0988029507567905E-4},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L140","v":0}]
["BTS Prepago Agro",{"$f":"+'[2]DdaAñoBaseVig CHI'!B141","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C141","v":4.4835E-2},{"$f":"+'[2]DdaAñoBaseVig CHI'!D141","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E141","v":0},{"$f":"+B143/B$7","v":0},{"$f":"+C143/C$7","v":7.621277315885365E-8},{"$f":"+D143/D$7","v":0},{"$f":"+E143/E$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G141","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H141","v":2.0083333333333332E-2},{"$f":"+'[2]DdaAñoBaseVig CHI'!I141","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J141","v":0},{"$f":"+K143/K$7","v":0},{"$f":"+L143/L$7","v":1.057906221277051E-6},{"$f":"+M143/M$7","v":0},{"$f":"+N143/N$7","v":0},null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L141","v":0}]
["BTS Prepago Jub. 1",{"$f":"+'[2]DdaAñoBaseVig CHI'!B142","v":65.186347999999995},{"$f":"+'[2]DdaAñoBaseVig CHI'!C142","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D142","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E142","v":0},1.467853835266446E-4,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G142","v":36.747333333333337},{"$f":"+'[2]DdaAñoBaseVig CHI'!H142","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I142","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J142","v":0},2.2044706806179348E-4,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L142","v":0}]
["BTS Prepago Jub. 2",{"$f":"+'[2]DdaAñoBaseVig CHI'!B143","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C143","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D143","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E143","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G143","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H143","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I143","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J143","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L143","v":0}]
["BTS Prepago Discap.",{"$f":"+'[2]DdaAñoBaseVig CHI'!B144","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C144","v":2.075E-3},{"$f":"+'[2]DdaAñoBaseVig CHI'!D144","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E144","v":0},0,3.5271886763604624E-9,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G144","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H144","v":1.1428571428571427E-3},{"$f":"+'[2]DdaAñoBaseVig CHI'!I144","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J144","v":0},0,6.0200946794663243E-8,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L144","v":0}]
["BTS Prepago Discapacitados 601-más",{"$f":"+'[2]DdaAñoBaseVig CHI'!B145","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C145","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D145","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E145","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G145","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H145","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I145","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J145","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L145","v":0}]
["BTS Prepago Político",{"$f":"+'[2]DdaAñoBaseVig CHI'!B146","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!C146","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D146","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E146","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G146","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!H146","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I146","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J146","v":0},0,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L146","v":0}]
["BTS Prepago Cruz Roja",{"$f":"+'[2]DdaAñoBaseVig CHI'!B147","v":0.25745299999999999},{"$f":"+'[2]DdaAñoBaseVig CHI'!C147","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!D147","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!E147","v":0},5.797277881725362E-7,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!G147","v":0.12533333333333332},{"$f":"+'[2]DdaAñoBaseVig CHI'!H147","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!I147","v":0},{"$f":"+'[2]DdaAñoBaseVig CHI'!J147","v":0},7.5187403703882672E-7,0,0,0,null,{"$f":"+'[2]DdaAñoBaseVig CHI'!L147","v":0}]

{"sheet":"EnergíaVig","index":17,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,1,4,6],[4,20,4,24],[4,8,4,12],[4,14,4,18]]}
["Energía Vigentes"]
[]
[]
[null,{"$f":"+B7-SUM(ProyDda!B23:B26)","v":0},{"$f":"+C7-SUM(ProyDda!C23:C26)","v":0},{"$f":"+D7-SUM(ProyDda!D23:D26)","v":0},{"$f":"+E7-SUM(ProyDda!E23:E26)","v":0},{"$f":"+F7-SUM(ProyDda!F23:F26)","v":0},{"$f":"+G7-SUM(ProyDda!G23:G26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U7+O7+I7-C7","v":0},{"$f":"+V7+P7+J7-D7","v":0},{"$f":"+W7+Q7+K7-E7","v":0},{"$f":"+X7+R7+L7-F7","v":0},{"$f":"+Y7+S7+M7-G7","v":0}]
[null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)"]
["Categorías",{"$f":"+ProyDda!D35","v":2025},{"$f":"+ProyDda!E35","v":2026},{"$f":"+ProyDda!F35","v":"2026/2027"},{"$f":"+ProyDda!G35","v":"2027/2028"},{"$f":"+ProyDda!H35","v":"2028/2029"},{"$f":"+ProyDda!I35","v":"2029/2030"},null,{"$f":"+C6","v":2026},{"$f":"+D6","v":"2026/2027"},{"$f":"+E6","v":"2027/2028"},{"$f":"+F6","v":"2028/2029"},{"$f":"+G6","v":"2029/2030"},null,{"$f":"+I6","v":2026},{"$f":"+J6","v":"2026/2027"},{"$f":"+K6","v":"2027/2028"},{"$f":"+L6","v":"2028/2029"},{"$f":"+M6","v":"2029/2030"},null,{"$f":"+O6","v":2026},{"$f":"+P6","v":"2026/2027"},{"$f":"+Q6","v":"2027/2028"},{"$f":"+R6","v":"2028/2029"},{"$f":"+S6","v":"2029/2030"},"VP"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B54,B95,B123,B58,B127,B140)","v":1102206.1651955897},{"$f":"+SUM(C8,C12,C13,C17,C54,C95,C123,C58,C127,C140)","v":1093621.8674148198},1132608.7659610873,1155011.358697847,1178750.6592503819,1203959.9462426479,null,{"$f":"+SUM(I8,I12,I13,I17,I54,I95,I123,I58,I127,I140)","v":22954.917473316011},23343.690626462743,24134.388069300694,24951.834721506417,25796.939380404514,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O140)","v":737.29141106232112},756.50234393003939,757.16905281208665,757.07667349991323,757.74342757997249,null,{"$f":"+SUM(U8,U12,U13,U17,U54,U95,U123,U58,U127,U140)","v":1069929.6585304413},1108508.5729906945,1130119.8015757343,1153041.7478553758,1177405.2634346636,3745158.3249562229]
[{"$f":"+DdaAñoBaseVig!A8","v":"ATH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F8+ProyDda!B$24*DdaAñoBaseVig!$G8+ProyDda!B$25*DdaAñoBaseVig!$H8+ProyDda!B$26*DdaAñoBaseVig!$I8)","v":2271.6107523924993},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F8+ProyDda!C$24*DdaAñoBaseVig!$G8+ProyDda!C$25*DdaAñoBaseVig!$H8+ProyDda!C$26*DdaAñoBaseVig!$I8)","v":2265.1661090530934},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F8+ProyDda!D$24*DdaAñoBaseVig!$G8+ProyDda!D$25*DdaAñoBaseVig!$H8+ProyDda!D$26*DdaAñoBaseVig!$I8)","v":2353.3031280829714},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F8+ProyDda!E$24*DdaAñoBaseVig!$G8+ProyDda!E$25*DdaAñoBaseVig!$H8+ProyDda!E$26*DdaAñoBaseVig!$I8)","v":2413.6411866663943},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F8+ProyDda!F$24*DdaAñoBaseVig!$G8+ProyDda!F$25*DdaAñoBaseVig!$H8+ProyDda!F$26*DdaAñoBaseVig!$I8)","v":2478.7116501418518},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F8+ProyDda!G$24*DdaAñoBaseVig!$G8+ProyDda!G$25*DdaAñoBaseVig!$H8+ProyDda!G$26*DdaAñoBaseVig!$I8)","v":2547.4211766872045},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I8*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I8*ProyDda!G$26","v":0},null,{"$f":"+C8-I8-O8","v":2265.1661090530934},{"$f":"+D8-J8-P8","v":2353.3031280829714},{"$f":"+E8-K8-Q8","v":2413.6411866663943},{"$f":"+F8-L8-R8","v":2478.7116501418518},{"$f":"+G8-M8-S8","v":2547.4211766872045},{"$f":"+SUMPRODUCT(V8:Y8,PremisaCosto!$F$69:$I$69)","v":8020.6622841589242}]
[{"$f":"+DdaAñoBaseVig!A9","v":"ATH Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F9+ProyDda!B$24*DdaAñoBaseVig!$G9+ProyDda!B$25*DdaAñoBaseVig!$H9+ProyDda!B$26*DdaAñoBaseVig!$I9)","v":430.68581681081957},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F9+ProyDda!C$24*DdaAñoBaseVig!$G9+ProyDda!C$25*DdaAñoBaseVig!$H9+ProyDda!C$26*DdaAñoBaseVig!$I9)","v":429.46394529178258},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F9+ProyDda!D$24*DdaAñoBaseVig!$G9+ProyDda!D$25*DdaAñoBaseVig!$H9+ProyDda!D$26*DdaAñoBaseVig!$I9)","v":446.17427473188337},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F9+ProyDda!E$24*DdaAñoBaseVig!$G9+ProyDda!E$25*DdaAñoBaseVig!$H9+ProyDda!E$26*DdaAñoBaseVig!$I9)","v":457.61406300476892},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F9+ProyDda!F$24*DdaAñoBaseVig!$G9+ProyDda!F$25*DdaAñoBaseVig!$H9+ProyDda!F$26*DdaAñoBaseVig!$I9)","v":469.95109111694427},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F9+ProyDda!G$24*DdaAñoBaseVig!$G9+ProyDda!G$25*DdaAñoBaseVig!$H9+ProyDda!G$26*DdaAñoBaseVig!$I9)","v":482.97806703335198},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I9*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I9*ProyDda!G$26","v":0},null,429.46394529178258,446.17427473188337,457.61406300476892,469.95109111694427,482.97806703335198,{"$f":"+SUMPRODUCT(V9:Y9,PremisaCosto!$F$69:$I$69)","v":1520.6766756049653}]
[{"$f":"+DdaAñoBaseVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F10+ProyDda!B$24*DdaAñoBaseVig!$G10+ProyDda!B$25*DdaAñoBaseVig!$H10+ProyDda!B$26*DdaAñoBaseVig!$I10)","v":628.32924433244432},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F10+ProyDda!C$24*DdaAñoBaseVig!$G10+ProyDda!C$25*DdaAñoBaseVig!$H10+ProyDda!C$26*DdaAñoBaseVig!$I10)","v":626.54665113280555},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F10+ProyDda!D$24*DdaAñoBaseVig!$G10+ProyDda!D$25*DdaAñoBaseVig!$H10+ProyDda!D$26*DdaAñoBaseVig!$I10)","v":650.92541695191926},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F10+ProyDda!E$24*DdaAñoBaseVig!$G10+ProyDda!E$25*DdaAñoBaseVig!$H10+ProyDda!E$26*DdaAñoBaseVig!$I10)","v":667.61496938262474},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F10+ProyDda!F$24*DdaAñoBaseVig!$G10+ProyDda!F$25*DdaAñoBaseVig!$H10+ProyDda!F$26*DdaAñoBaseVig!$I10)","v":685.61350856933825},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F10+ProyDda!G$24*DdaAñoBaseVig!$G10+ProyDda!G$25*DdaAñoBaseVig!$H10+ProyDda!G$26*DdaAñoBaseVig!$I10)","v":704.61861534091508},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I10*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I10*ProyDda!G$26","v":0},null,{"$f":"+C10-I10-O10","v":626.54665113280555},{"$f":"+D10-J10-P10","v":650.92541695191926},{"$f":"+E10-K10-Q10","v":667.61496938262474},{"$f":"+F10-L10-R10","v":685.61350856933825},{"$f":"+G10-M10-S10","v":704.61861534091508},{"$f":"+SUMPRODUCT(V10:Y10,PremisaCosto!$F$69:$I$69)","v":2218.5212262899809}]
[{"$f":"+DdaAñoBaseVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F11+ProyDda!B$24*DdaAñoBaseVig!$G11+ProyDda!B$25*DdaAñoBaseVig!$H11+ProyDda!B$26*DdaAñoBaseVig!$I11)","v":1212.5956912492356},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F11+ProyDda!C$24*DdaAñoBaseVig!$G11+ProyDda!C$25*DdaAñoBaseVig!$H11+ProyDda!C$26*DdaAñoBaseVig!$I11)","v":1209.1555126285052},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F11+ProyDda!D$24*DdaAñoBaseVig!$G11+ProyDda!D$25*DdaAñoBaseVig!$H11+ProyDda!D$26*DdaAñoBaseVig!$I11)","v":1256.2034363991688},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F11+ProyDda!E$24*DdaAñoBaseVig!$G11+ProyDda!E$25*DdaAñoBaseVig!$H11+ProyDda!E$26*DdaAñoBaseVig!$I11)","v":1288.4121542790006},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F11+ProyDda!F$24*DdaAñoBaseVig!$G11+ProyDda!F$25*DdaAñoBaseVig!$H11+ProyDda!F$26*DdaAñoBaseVig!$I11)","v":1323.1470504555691},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F11+ProyDda!G$24*DdaAñoBaseVig!$G11+ProyDda!G$25*DdaAñoBaseVig!$H11+ProyDda!G$26*DdaAñoBaseVig!$I11)","v":1359.8244943129373},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I11*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I11*ProyDda!G$26","v":0},null,1209.1555126285052,1256.2034363991688,1288.4121542790006,1323.1470504555691,1359.8244943129373,{"$f":"+SUMPRODUCT(V11:Y11,PremisaCosto!$F$69:$I$69)","v":4281.4643822639782}]
[{"$f":"+DdaAñoBaseVig!A12","v":"ATD"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F12+ProyDda!B$24*DdaAñoBaseVig!$G12+ProyDda!B$25*DdaAñoBaseVig!$H12+ProyDda!B$26*DdaAñoBaseVig!$I12)","v":1.0342408556861578},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F12+ProyDda!C$24*DdaAñoBaseVig!$G12+ProyDda!C$25*DdaAñoBaseVig!$H12+ProyDda!C$26*DdaAñoBaseVig!$I12)","v":1.0313066763004861},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F12+ProyDda!D$24*DdaAñoBaseVig!$G12+ProyDda!D$25*DdaAñoBaseVig!$H12+ProyDda!D$26*DdaAñoBaseVig!$I12)","v":1.0714345485088224},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F12+ProyDda!E$24*DdaAñoBaseVig!$G12+ProyDda!E$25*DdaAñoBaseVig!$H12+ProyDda!E$26*DdaAñoBaseVig!$I12)","v":1.0989058418516786},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F12+ProyDda!F$24*DdaAñoBaseVig!$G12+ProyDda!F$25*DdaAñoBaseVig!$H12+ProyDda!F$26*DdaAñoBaseVig!$I12)","v":1.1285317501433487},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F12+ProyDda!G$24*DdaAñoBaseVig!$G12+ProyDda!G$25*DdaAñoBaseVig!$H12+ProyDda!G$26*DdaAñoBaseVig!$I12)","v":1.1598144861724911},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I12*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I12*ProyDda!G$26","v":0},null,1.0313066763004861,1.0714345485088224,1.0989058418516786,1.1285317501433487,1.1598144861724911,{"$f":"+SUMPRODUCT(V12:Y12,PremisaCosto!$F$69:$I$69)","v":3.6517244933805095}]
[{"$f":"+DdaAñoBaseVig!A13","v":"MTH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F13+ProyDda!B$24*DdaAñoBaseVig!$G13+ProyDda!B$25*DdaAñoBaseVig!$H13+ProyDda!B$26*DdaAñoBaseVig!$I13)","v":86585.085837075603},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F13+ProyDda!C$24*DdaAñoBaseVig!$G13+ProyDda!C$25*DdaAñoBaseVig!$H13+ProyDda!C$26*DdaAñoBaseVig!$I13)","v":86339.440760715515},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F13+ProyDda!D$24*DdaAñoBaseVig!$G13+ProyDda!D$25*DdaAñoBaseVig!$H13+ProyDda!D$26*DdaAñoBaseVig!$I13)","v":89698.885749294001},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F13+ProyDda!E$24*DdaAñoBaseVig!$G13+ProyDda!E$25*DdaAñoBaseVig!$H13+ProyDda!E$26*DdaAñoBaseVig!$I13)","v":91998.741028718854},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F13+ProyDda!F$24*DdaAñoBaseVig!$G13+ProyDda!F$25*DdaAñoBaseVig!$H13+ProyDda!F$26*DdaAñoBaseVig!$I13)","v":94478.977424653684},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F13+ProyDda!G$24*DdaAñoBaseVig!$G13+ProyDda!G$25*DdaAñoBaseVig!$H13+ProyDda!G$26*DdaAñoBaseVig!$I13)","v":97097.920941930293},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I13*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I13*ProyDda!G$26","v":0},null,86339.440760715515,89698.885749294001,91998.741028718854,94478.977424653684,97097.920941930293,{"$f":"+SUMPRODUCT(V13:Y13,PremisaCosto!$F$69:$I$69)","v":305716.87143700477}]
[{"$f":"+DdaAñoBaseVig!A14","v":"MTH Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F14+ProyDda!B$24*DdaAñoBaseVig!$G14+ProyDda!B$25*DdaAñoBaseVig!$H14+ProyDda!B$26*DdaAñoBaseVig!$I14)","v":2241.2330299792857},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F14+ProyDda!C$24*DdaAñoBaseVig!$G14+ProyDda!C$25*DdaAñoBaseVig!$H14+ProyDda!C$26*DdaAñoBaseVig!$I14)","v":2234.8745693567953},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F14+ProyDda!D$24*DdaAñoBaseVig!$G14+ProyDda!D$25*DdaAñoBaseVig!$H14+ProyDda!D$26*DdaAñoBaseVig!$I14)","v":2321.8329525241702},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F14+ProyDda!E$24*DdaAñoBaseVig!$G14+ProyDda!E$25*DdaAñoBaseVig!$H14+ProyDda!E$26*DdaAñoBaseVig!$I14)","v":2381.3641242795265},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F14+ProyDda!F$24*DdaAñoBaseVig!$G14+ProyDda!F$25*DdaAñoBaseVig!$H14+ProyDda!F$26*DdaAñoBaseVig!$I14)","v":2445.5644155766413},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F14+ProyDda!G$24*DdaAñoBaseVig!$G14+ProyDda!G$25*DdaAñoBaseVig!$H14+ProyDda!G$26*DdaAñoBaseVig!$I14)","v":2513.3551055993457},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I14*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I14*ProyDda!G$26","v":0},null,2234.8745693567953,2321.8329525241702,2381.3641242795265,2445.5644155766413,2513.3551055993457,{"$f":"+SUMPRODUCT(V14:Y14,PremisaCosto!$F$69:$I$69)","v":7913.4038323393524}]
[{"$f":"+DdaAñoBaseVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F15+ProyDda!B$24*DdaAñoBaseVig!$G15+ProyDda!B$25*DdaAñoBaseVig!$H15+ProyDda!B$26*DdaAñoBaseVig!$I15)","v":29744.712194768541},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F15+ProyDda!C$24*DdaAñoBaseVig!$G15+ProyDda!C$25*DdaAñoBaseVig!$H15+ProyDda!C$26*DdaAñoBaseVig!$I15)","v":29660.325351148138},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F15+ProyDda!D$24*DdaAñoBaseVig!$G15+ProyDda!D$25*DdaAñoBaseVig!$H15+ProyDda!D$26*DdaAñoBaseVig!$I15)","v":30814.400829082657},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F15+ProyDda!E$24*DdaAñoBaseVig!$G15+ProyDda!E$25*DdaAñoBaseVig!$H15+ProyDda!E$26*DdaAñoBaseVig!$I15)","v":31604.473769644654},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F15+ProyDda!F$24*DdaAñoBaseVig!$G15+ProyDda!F$25*DdaAñoBaseVig!$H15+ProyDda!F$26*DdaAñoBaseVig!$I15)","v":32456.513321939947},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F15+ProyDda!G$24*DdaAñoBaseVig!$G15+ProyDda!G$25*DdaAñoBaseVig!$H15+ProyDda!G$26*DdaAñoBaseVig!$I15)","v":33356.203152153081},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I15*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I15*ProyDda!G$26","v":0},null,{"$f":"+C15-I15-O15","v":29660.325351148138},{"$f":"+D15-J15-P15","v":30814.400829082657},{"$f":"+E15-K15-Q15","v":31604.473769644654},{"$f":"+F15-L15-R15","v":32456.513321939947},{"$f":"+G15-M15-S15","v":33356.203152153081},{"$f":"+SUMPRODUCT(V15:Y15,PremisaCosto!$F$69:$I$69)","v":105023.4028882253}]
[{"$f":"+DdaAñoBaseVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F16+ProyDda!B$24*DdaAñoBaseVig!$G16+ProyDda!B$25*DdaAñoBaseVig!$H16+ProyDda!B$26*DdaAñoBaseVig!$I16)","v":54599.14061232777},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F16+ProyDda!C$24*DdaAñoBaseVig!$G16+ProyDda!C$25*DdaAñoBaseVig!$H16+ProyDda!C$26*DdaAñoBaseVig!$I16)","v":54444.240840210587},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F16+ProyDda!D$24*DdaAñoBaseVig!$G16+ProyDda!D$25*DdaAñoBaseVig!$H16+ProyDda!D$26*DdaAñoBaseVig!$I16)","v":56562.651967687169},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F16+ProyDda!E$24*DdaAñoBaseVig!$G16+ProyDda!E$25*DdaAñoBaseVig!$H16+ProyDda!E$26*DdaAñoBaseVig!$I16)","v":58012.903134794673},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F16+ProyDda!F$24*DdaAñoBaseVig!$G16+ProyDda!F$25*DdaAñoBaseVig!$H16+ProyDda!F$26*DdaAñoBaseVig!$I16)","v":59576.899687137091},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F16+ProyDda!G$24*DdaAñoBaseVig!$G16+ProyDda!G$25*DdaAñoBaseVig!$H16+ProyDda!G$26*DdaAñoBaseVig!$I16)","v":61228.362684177875},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I16*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I16*ProyDda!G$26","v":0},null,54444.240840210587,56562.651967687169,58012.903134794673,59576.899687137091,61228.362684177875,{"$f":"+SUMPRODUCT(V16:Y16,PremisaCosto!$F$69:$I$69)","v":192780.06471644007}]
[{"$f":"+DdaAñoBaseVig!A17","v":"MTD"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F17+ProyDda!B$24*DdaAñoBaseVig!$G17+ProyDda!B$25*DdaAñoBaseVig!$H17+ProyDda!B$26*DdaAñoBaseVig!$I17)","v":119260.12868017498},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F17+ProyDda!C$24*DdaAñoBaseVig!$G17+ProyDda!C$25*DdaAñoBaseVig!$H17+ProyDda!C$26*DdaAñoBaseVig!$I17)","v":118916.91711603708},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F17+ProyDda!D$24*DdaAñoBaseVig!$G17+ProyDda!D$25*DdaAñoBaseVig!$H17+ProyDda!D$26*DdaAñoBaseVig!$I17)","v":123540.47199391593},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F17+ProyDda!E$24*DdaAñoBaseVig!$G17+ProyDda!E$25*DdaAñoBaseVig!$H17+ProyDda!E$26*DdaAñoBaseVig!$I17)","v":126701.16489432543},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F17+ProyDda!F$24*DdaAñoBaseVig!$G17+ProyDda!F$25*DdaAñoBaseVig!$H17+ProyDda!F$26*DdaAñoBaseVig!$I17)","v":130109.27663622453},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F17+ProyDda!G$24*DdaAñoBaseVig!$G17+ProyDda!G$25*DdaAñoBaseVig!$H17+ProyDda!G$26*DdaAñoBaseVig!$I17)","v":133708.16823032295},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I17*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I17*ProyDda!G$26","v":0},null,118916.91711603708,123540.47199391593,126701.16489432543,130109.27663622453,133708.16823032295,{"$f":"+SUMPRODUCT(V17:Y17,PremisaCosto!$F$69:$I$69)","v":421024.38860337896}]
[{"$f":"+DdaAñoBaseVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F18+ProyDda!B$24*DdaAñoBaseVig!$G18+ProyDda!B$25*DdaAñoBaseVig!$H18+ProyDda!B$26*DdaAñoBaseVig!$I18)","v":119260.12868017498},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F18+ProyDda!C$24*DdaAñoBaseVig!$G18+ProyDda!C$25*DdaAñoBaseVig!$H18+ProyDda!C$26*DdaAñoBaseVig!$I18)","v":118916.91711603708},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F18+ProyDda!D$24*DdaAñoBaseVig!$G18+ProyDda!D$25*DdaAñoBaseVig!$H18+ProyDda!D$26*DdaAñoBaseVig!$I18)","v":123540.47199391593},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F18+ProyDda!E$24*DdaAñoBaseVig!$G18+ProyDda!E$25*DdaAñoBaseVig!$H18+ProyDda!E$26*DdaAñoBaseVig!$I18)","v":126701.16489432543},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F18+ProyDda!F$24*DdaAñoBaseVig!$G18+ProyDda!F$25*DdaAñoBaseVig!$H18+ProyDda!F$26*DdaAñoBaseVig!$I18)","v":130109.27663622453},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F18+ProyDda!G$24*DdaAñoBaseVig!$G18+ProyDda!G$25*DdaAñoBaseVig!$H18+ProyDda!G$26*DdaAñoBaseVig!$I18)","v":133708.16823032295},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I18*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I18*ProyDda!G$26","v":0},null,118916.91711603708,123540.47199391593,126701.16489432543,130109.27663622453,133708.16823032295,{"$f":"+SUMPRODUCT(V18:Y18,PremisaCosto!$F$69:$I$69)","v":421024.38860337896}]
[{"$f":"+DdaAñoBaseVig!A19","v":"MTD_1 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F19+ProyDda!B$24*DdaAñoBaseVig!$G19+ProyDda!B$25*DdaAñoBaseVig!$H19+ProyDda!B$26*DdaAñoBaseVig!$I19)","v":118052.54615137563},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F19+ProyDda!C$24*DdaAñoBaseVig!$G19+ProyDda!C$25*DdaAñoBaseVig!$H19+ProyDda!C$26*DdaAñoBaseVig!$I19)","v":117712.84776672036},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F19+ProyDda!D$24*DdaAñoBaseVig!$G19+ProyDda!D$25*DdaAñoBaseVig!$H19+ProyDda!D$26*DdaAñoBaseVig!$I19)","v":122289.61484064556},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F19+ProyDda!E$24*DdaAñoBaseVig!$G19+ProyDda!E$25*DdaAñoBaseVig!$H19+ProyDda!E$26*DdaAñoBaseVig!$I19)","v":125418.35890999009},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F19+ProyDda!F$24*DdaAñoBaseVig!$G19+ProyDda!F$25*DdaAñoBaseVig!$H19+ProyDda!F$26*DdaAñoBaseVig!$I19)","v":128792.0246128249},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F19+ProyDda!G$24*DdaAñoBaseVig!$G19+ProyDda!G$25*DdaAñoBaseVig!$H19+ProyDda!G$26*DdaAñoBaseVig!$I19)","v":132354.54052410851},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I19*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I19*ProyDda!G$26","v":0},null,117712.84776672036,122289.61484064556,125418.35890999009,128792.0246128249,132354.54052410851,{"$f":"+SUMPRODUCT(V19:Y19,PremisaCosto!$F$69:$I$69)","v":416761.74282850506}]
[{"$f":"+DdaAñoBaseVig!A20","v":"MTD_1 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F20+ProyDda!B$24*DdaAñoBaseVig!$G20+ProyDda!B$25*DdaAñoBaseVig!$H20+ProyDda!B$26*DdaAñoBaseVig!$I20)","v":1197.9870391626687},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F20+ProyDda!C$24*DdaAñoBaseVig!$G20+ProyDda!C$25*DdaAñoBaseVig!$H20+ProyDda!C$26*DdaAñoBaseVig!$I20)","v":1194.5883058257609},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F20+ProyDda!D$24*DdaAñoBaseVig!$G20+ProyDda!D$25*DdaAñoBaseVig!$H20+ProyDda!D$26*DdaAñoBaseVig!$I20)","v":1241.0694234014818},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F20+ProyDda!E$24*DdaAñoBaseVig!$G20+ProyDda!E$25*DdaAñoBaseVig!$H20+ProyDda!E$26*DdaAñoBaseVig!$I20)","v":1272.8901092628457},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F20+ProyDda!F$24*DdaAñoBaseVig!$G20+ProyDda!F$25*DdaAñoBaseVig!$H20+ProyDda!F$26*DdaAñoBaseVig!$I20)","v":1307.2065394847946},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F20+ProyDda!G$24*DdaAñoBaseVig!$G20+ProyDda!G$25*DdaAñoBaseVig!$H20+ProyDda!G$26*DdaAñoBaseVig!$I20)","v":1343.4421146957509},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I20*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I20*ProyDda!G$26","v":0},null,1194.5883058257609,1241.0694234014818,1272.8901092628457,1307.2065394847946,1343.4421146957509,{"$f":"+SUMPRODUCT(V20:Y20,PremisaCosto!$F$69:$I$69)","v":4229.8837737949789}]
[{"$f":"+DdaAñoBaseVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F21+ProyDda!B$24*DdaAñoBaseVig!$G21+ProyDda!B$25*DdaAñoBaseVig!$H21+ProyDda!B$26*DdaAñoBaseVig!$I21)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F21+ProyDda!C$24*DdaAñoBaseVig!$G21+ProyDda!C$25*DdaAñoBaseVig!$H21+ProyDda!C$26*DdaAñoBaseVig!$I21)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F21+ProyDda!D$24*DdaAñoBaseVig!$G21+ProyDda!D$25*DdaAñoBaseVig!$H21+ProyDda!D$26*DdaAñoBaseVig!$I21)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F21+ProyDda!E$24*DdaAñoBaseVig!$G21+ProyDda!E$25*DdaAñoBaseVig!$H21+ProyDda!E$26*DdaAñoBaseVig!$I21)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F21+ProyDda!F$24*DdaAñoBaseVig!$G21+ProyDda!F$25*DdaAñoBaseVig!$H21+ProyDda!F$26*DdaAñoBaseVig!$I21)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F21+ProyDda!G$24*DdaAñoBaseVig!$G21+ProyDda!G$25*DdaAñoBaseVig!$H21+ProyDda!G$26*DdaAñoBaseVig!$I21)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I21*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I21*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V21:Y21,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F22+ProyDda!B$24*DdaAñoBaseVig!$G22+ProyDda!B$25*DdaAñoBaseVig!$H22+ProyDda!B$26*DdaAñoBaseVig!$I22)","v":9.5954896366784386},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F22+ProyDda!C$24*DdaAñoBaseVig!$G22+ProyDda!C$25*DdaAñoBaseVig!$H22+ProyDda!C$26*DdaAñoBaseVig!$I22)","v":9.4810434909511212},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F22+ProyDda!D$24*DdaAñoBaseVig!$G22+ProyDda!D$25*DdaAñoBaseVig!$H22+ProyDda!D$26*DdaAñoBaseVig!$I22)","v":9.7877298688810317},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F22+ProyDda!E$24*DdaAñoBaseVig!$G22+ProyDda!E$25*DdaAñoBaseVig!$H22+ProyDda!E$26*DdaAñoBaseVig!$I22)","v":9.9158750724965827},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F22+ProyDda!F$24*DdaAñoBaseVig!$G22+ProyDda!F$25*DdaAñoBaseVig!$H22+ProyDda!F$26*DdaAñoBaseVig!$I22)","v":10.04548391483789},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F22+ProyDda!G$24*DdaAñoBaseVig!$G22+ProyDda!G$25*DdaAñoBaseVig!$H22+ProyDda!G$26*DdaAñoBaseVig!$I22)","v":10.185591518708641},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I22*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I22*ProyDda!G$26","v":0},null,9.4810434909511212,9.7877298688810317,9.9158750724965827,10.04548391483789,10.185591518708641,{"$f":"+SUMPRODUCT(V22:Y22,PremisaCosto!$F$69:$I$69)","v":32.762001078966776}]
[{"$f":"+DdaAñoBaseVig!A23","v":"MTD_1 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F23+ProyDda!B$24*DdaAñoBaseVig!$G23+ProyDda!B$25*DdaAñoBaseVig!$H23+ProyDda!B$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F23+ProyDda!C$24*DdaAñoBaseVig!$G23+ProyDda!C$25*DdaAñoBaseVig!$H23+ProyDda!C$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F23+ProyDda!D$24*DdaAñoBaseVig!$G23+ProyDda!D$25*DdaAñoBaseVig!$H23+ProyDda!D$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F23+ProyDda!E$24*DdaAñoBaseVig!$G23+ProyDda!E$25*DdaAñoBaseVig!$H23+ProyDda!E$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F23+ProyDda!F$24*DdaAñoBaseVig!$G23+ProyDda!F$25*DdaAñoBaseVig!$H23+ProyDda!F$26*DdaAñoBaseVig!$I23)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F23+ProyDda!G$24*DdaAñoBaseVig!$G23+ProyDda!G$25*DdaAñoBaseVig!$H23+ProyDda!G$26*DdaAñoBaseVig!$I23)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I23*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I23*ProyDda!G$26","v":0},null,{"$f":"+C23-I23-O23","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V23:Y23,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F24+ProyDda!B$24*DdaAñoBaseVig!$G24+ProyDda!B$25*DdaAñoBaseVig!$H24+ProyDda!B$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F24+ProyDda!C$24*DdaAñoBaseVig!$G24+ProyDda!C$25*DdaAñoBaseVig!$H24+ProyDda!C$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F24+ProyDda!D$24*DdaAñoBaseVig!$G24+ProyDda!D$25*DdaAñoBaseVig!$H24+ProyDda!D$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F24+ProyDda!E$24*DdaAñoBaseVig!$G24+ProyDda!E$25*DdaAñoBaseVig!$H24+ProyDda!E$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F24+ProyDda!F$24*DdaAñoBaseVig!$G24+ProyDda!F$25*DdaAñoBaseVig!$H24+ProyDda!F$26*DdaAñoBaseVig!$I24)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F24+ProyDda!G$24*DdaAñoBaseVig!$G24+ProyDda!G$25*DdaAñoBaseVig!$H24+ProyDda!G$26*DdaAñoBaseVig!$I24)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I24*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I24*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V24:Y24,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A25","v":"MTD_1 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F25+ProyDda!B$24*DdaAñoBaseVig!$G25+ProyDda!B$25*DdaAñoBaseVig!$H25+ProyDda!B$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F25+ProyDda!C$24*DdaAñoBaseVig!$G25+ProyDda!C$25*DdaAñoBaseVig!$H25+ProyDda!C$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F25+ProyDda!D$24*DdaAñoBaseVig!$G25+ProyDda!D$25*DdaAñoBaseVig!$H25+ProyDda!D$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F25+ProyDda!E$24*DdaAñoBaseVig!$G25+ProyDda!E$25*DdaAñoBaseVig!$H25+ProyDda!E$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F25+ProyDda!F$24*DdaAñoBaseVig!$G25+ProyDda!F$25*DdaAñoBaseVig!$H25+ProyDda!F$26*DdaAñoBaseVig!$I25)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F25+ProyDda!G$24*DdaAñoBaseVig!$G25+ProyDda!G$25*DdaAñoBaseVig!$H25+ProyDda!G$26*DdaAñoBaseVig!$I25)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I25*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I25*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V25:Y25,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F26+ProyDda!B$24*DdaAñoBaseVig!$G26+ProyDda!B$25*DdaAñoBaseVig!$H26+ProyDda!B$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F26+ProyDda!C$24*DdaAñoBaseVig!$G26+ProyDda!C$25*DdaAñoBaseVig!$H26+ProyDda!C$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F26+ProyDda!D$24*DdaAñoBaseVig!$G26+ProyDda!D$25*DdaAñoBaseVig!$H26+ProyDda!D$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F26+ProyDda!E$24*DdaAñoBaseVig!$G26+ProyDda!E$25*DdaAñoBaseVig!$H26+ProyDda!E$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F26+ProyDda!F$24*DdaAñoBaseVig!$G26+ProyDda!F$25*DdaAñoBaseVig!$H26+ProyDda!F$26*DdaAñoBaseVig!$I26)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F26+ProyDda!G$24*DdaAñoBaseVig!$G26+ProyDda!G$25*DdaAñoBaseVig!$H26+ProyDda!G$26*DdaAñoBaseVig!$I26)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I26*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I26*ProyDda!G$26","v":0},null,{"$f":"+C26-I26-O26","v":0},{"$f":"+D26-J26-P26","v":0},{"$f":"+E26-K26-Q26","v":0},{"$f":"+F26-L26-R26","v":0},{"$f":"+G26-M26-S26","v":0},{"$f":"+SUMPRODUCT(V26:Y26,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F27+ProyDda!B$24*DdaAñoBaseVig!$G27+ProyDda!B$25*DdaAñoBaseVig!$H27+ProyDda!B$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F27+ProyDda!C$24*DdaAñoBaseVig!$G27+ProyDda!C$25*DdaAñoBaseVig!$H27+ProyDda!C$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F27+ProyDda!D$24*DdaAñoBaseVig!$G27+ProyDda!D$25*DdaAñoBaseVig!$H27+ProyDda!D$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F27+ProyDda!E$24*DdaAñoBaseVig!$G27+ProyDda!E$25*DdaAñoBaseVig!$H27+ProyDda!E$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F27+ProyDda!F$24*DdaAñoBaseVig!$G27+ProyDda!F$25*DdaAñoBaseVig!$H27+ProyDda!F$26*DdaAñoBaseVig!$I27)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F27+ProyDda!G$24*DdaAñoBaseVig!$G27+ProyDda!G$25*DdaAñoBaseVig!$H27+ProyDda!G$26*DdaAñoBaseVig!$I27)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I27*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I27*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V27:Y27,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A28","v":"MTD_2 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F28+ProyDda!B$24*DdaAñoBaseVig!$G28+ProyDda!B$25*DdaAñoBaseVig!$H28+ProyDda!B$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F28+ProyDda!C$24*DdaAñoBaseVig!$G28+ProyDda!C$25*DdaAñoBaseVig!$H28+ProyDda!C$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F28+ProyDda!D$24*DdaAñoBaseVig!$G28+ProyDda!D$25*DdaAñoBaseVig!$H28+ProyDda!D$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F28+ProyDda!E$24*DdaAñoBaseVig!$G28+ProyDda!E$25*DdaAñoBaseVig!$H28+ProyDda!E$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F28+ProyDda!F$24*DdaAñoBaseVig!$G28+ProyDda!F$25*DdaAñoBaseVig!$H28+ProyDda!F$26*DdaAñoBaseVig!$I28)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F28+ProyDda!G$24*DdaAñoBaseVig!$G28+ProyDda!G$25*DdaAñoBaseVig!$H28+ProyDda!G$26*DdaAñoBaseVig!$I28)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I28*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I28*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V28:Y28,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A29","v":"MTD_2 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F29+ProyDda!B$24*DdaAñoBaseVig!$G29+ProyDda!B$25*DdaAñoBaseVig!$H29+ProyDda!B$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F29+ProyDda!C$24*DdaAñoBaseVig!$G29+ProyDda!C$25*DdaAñoBaseVig!$H29+ProyDda!C$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F29+ProyDda!D$24*DdaAñoBaseVig!$G29+ProyDda!D$25*DdaAñoBaseVig!$H29+ProyDda!D$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F29+ProyDda!E$24*DdaAñoBaseVig!$G29+ProyDda!E$25*DdaAñoBaseVig!$H29+ProyDda!E$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F29+ProyDda!F$24*DdaAñoBaseVig!$G29+ProyDda!F$25*DdaAñoBaseVig!$H29+ProyDda!F$26*DdaAñoBaseVig!$I29)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F29+ProyDda!G$24*DdaAñoBaseVig!$G29+ProyDda!G$25*DdaAñoBaseVig!$H29+ProyDda!G$26*DdaAñoBaseVig!$I29)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I29*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I29*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V29:Y29,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F30+ProyDda!B$24*DdaAñoBaseVig!$G30+ProyDda!B$25*DdaAñoBaseVig!$H30+ProyDda!B$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F30+ProyDda!C$24*DdaAñoBaseVig!$G30+ProyDda!C$25*DdaAñoBaseVig!$H30+ProyDda!C$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F30+ProyDda!D$24*DdaAñoBaseVig!$G30+ProyDda!D$25*DdaAñoBaseVig!$H30+ProyDda!D$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F30+ProyDda!E$24*DdaAñoBaseVig!$G30+ProyDda!E$25*DdaAñoBaseVig!$H30+ProyDda!E$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F30+ProyDda!F$24*DdaAñoBaseVig!$G30+ProyDda!F$25*DdaAñoBaseVig!$H30+ProyDda!F$26*DdaAñoBaseVig!$I30)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F30+ProyDda!G$24*DdaAñoBaseVig!$G30+ProyDda!G$25*DdaAñoBaseVig!$H30+ProyDda!G$26*DdaAñoBaseVig!$I30)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I30*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I30*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V30:Y30,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F31+ProyDda!B$24*DdaAñoBaseVig!$G31+ProyDda!B$25*DdaAñoBaseVig!$H31+ProyDda!B$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F31+ProyDda!C$24*DdaAñoBaseVig!$G31+ProyDda!C$25*DdaAñoBaseVig!$H31+ProyDda!C$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F31+ProyDda!D$24*DdaAñoBaseVig!$G31+ProyDda!D$25*DdaAñoBaseVig!$H31+ProyDda!D$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F31+ProyDda!E$24*DdaAñoBaseVig!$G31+ProyDda!E$25*DdaAñoBaseVig!$H31+ProyDda!E$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F31+ProyDda!F$24*DdaAñoBaseVig!$G31+ProyDda!F$25*DdaAñoBaseVig!$H31+ProyDda!F$26*DdaAñoBaseVig!$I31)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F31+ProyDda!G$24*DdaAñoBaseVig!$G31+ProyDda!G$25*DdaAñoBaseVig!$H31+ProyDda!G$26*DdaAñoBaseVig!$I31)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I31*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I31*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V31:Y31,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A32","v":"MTD_2 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F32+ProyDda!B$24*DdaAñoBaseVig!$G32+ProyDda!B$25*DdaAñoBaseVig!$H32+ProyDda!B$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F32+ProyDda!C$24*DdaAñoBaseVig!$G32+ProyDda!C$25*DdaAñoBaseVig!$H32+ProyDda!C$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F32+ProyDda!D$24*DdaAñoBaseVig!$G32+ProyDda!D$25*DdaAñoBaseVig!$H32+ProyDda!D$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F32+ProyDda!E$24*DdaAñoBaseVig!$G32+ProyDda!E$25*DdaAñoBaseVig!$H32+ProyDda!E$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F32+ProyDda!F$24*DdaAñoBaseVig!$G32+ProyDda!F$25*DdaAñoBaseVig!$H32+ProyDda!F$26*DdaAñoBaseVig!$I32)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F32+ProyDda!G$24*DdaAñoBaseVig!$G32+ProyDda!G$25*DdaAñoBaseVig!$H32+ProyDda!G$26*DdaAñoBaseVig!$I32)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I32*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I32*ProyDda!G$26","v":0},null,{"$f":"+C32-I32-O32","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V32:Y32,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F33+ProyDda!B$24*DdaAñoBaseVig!$G33+ProyDda!B$25*DdaAñoBaseVig!$H33+ProyDda!B$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F33+ProyDda!C$24*DdaAñoBaseVig!$G33+ProyDda!C$25*DdaAñoBaseVig!$H33+ProyDda!C$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F33+ProyDda!D$24*DdaAñoBaseVig!$G33+ProyDda!D$25*DdaAñoBaseVig!$H33+ProyDda!D$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F33+ProyDda!E$24*DdaAñoBaseVig!$G33+ProyDda!E$25*DdaAñoBaseVig!$H33+ProyDda!E$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F33+ProyDda!F$24*DdaAñoBaseVig!$G33+ProyDda!F$25*DdaAñoBaseVig!$H33+ProyDda!F$26*DdaAñoBaseVig!$I33)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F33+ProyDda!G$24*DdaAñoBaseVig!$G33+ProyDda!G$25*DdaAñoBaseVig!$H33+ProyDda!G$26*DdaAñoBaseVig!$I33)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I33*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I33*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V33:Y33,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A34","v":"MTD_2 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F34+ProyDda!B$24*DdaAñoBaseVig!$G34+ProyDda!B$25*DdaAñoBaseVig!$H34+ProyDda!B$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F34+ProyDda!C$24*DdaAñoBaseVig!$G34+ProyDda!C$25*DdaAñoBaseVig!$H34+ProyDda!C$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F34+ProyDda!D$24*DdaAñoBaseVig!$G34+ProyDda!D$25*DdaAñoBaseVig!$H34+ProyDda!D$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F34+ProyDda!E$24*DdaAñoBaseVig!$G34+ProyDda!E$25*DdaAñoBaseVig!$H34+ProyDda!E$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F34+ProyDda!F$24*DdaAñoBaseVig!$G34+ProyDda!F$25*DdaAñoBaseVig!$H34+ProyDda!F$26*DdaAñoBaseVig!$I34)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F34+ProyDda!G$24*DdaAñoBaseVig!$G34+ProyDda!G$25*DdaAñoBaseVig!$H34+ProyDda!G$26*DdaAñoBaseVig!$I34)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I34*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I34*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V34:Y34,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F35+ProyDda!B$24*DdaAñoBaseVig!$G35+ProyDda!B$25*DdaAñoBaseVig!$H35+ProyDda!B$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F35+ProyDda!C$24*DdaAñoBaseVig!$G35+ProyDda!C$25*DdaAñoBaseVig!$H35+ProyDda!C$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F35+ProyDda!D$24*DdaAñoBaseVig!$G35+ProyDda!D$25*DdaAñoBaseVig!$H35+ProyDda!D$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F35+ProyDda!E$24*DdaAñoBaseVig!$G35+ProyDda!E$25*DdaAñoBaseVig!$H35+ProyDda!E$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F35+ProyDda!F$24*DdaAñoBaseVig!$G35+ProyDda!F$25*DdaAñoBaseVig!$H35+ProyDda!F$26*DdaAñoBaseVig!$I35)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F35+ProyDda!G$24*DdaAñoBaseVig!$G35+ProyDda!G$25*DdaAñoBaseVig!$H35+ProyDda!G$26*DdaAñoBaseVig!$I35)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I35*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I35*ProyDda!G$26","v":0},null,{"$f":"+C35-I35-O35","v":0},{"$f":"+D35-J35-P35","v":0},{"$f":"+E35-K35-Q35","v":0},{"$f":"+F35-L35-R35","v":0},{"$f":"+G35-M35-S35","v":0},{"$f":"+SUMPRODUCT(V35:Y35,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F36+ProyDda!B$24*DdaAñoBaseVig!$G36+ProyDda!B$25*DdaAñoBaseVig!$H36+ProyDda!B$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F36+ProyDda!C$24*DdaAñoBaseVig!$G36+ProyDda!C$25*DdaAñoBaseVig!$H36+ProyDda!C$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F36+ProyDda!D$24*DdaAñoBaseVig!$G36+ProyDda!D$25*DdaAñoBaseVig!$H36+ProyDda!D$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F36+ProyDda!E$24*DdaAñoBaseVig!$G36+ProyDda!E$25*DdaAñoBaseVig!$H36+ProyDda!E$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F36+ProyDda!F$24*DdaAñoBaseVig!$G36+ProyDda!F$25*DdaAñoBaseVig!$H36+ProyDda!F$26*DdaAñoBaseVig!$I36)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F36+ProyDda!G$24*DdaAñoBaseVig!$G36+ProyDda!G$25*DdaAñoBaseVig!$H36+ProyDda!G$26*DdaAñoBaseVig!$I36)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I36*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I36*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V36:Y36,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A37","v":"MTD_3 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F37+ProyDda!B$24*DdaAñoBaseVig!$G37+ProyDda!B$25*DdaAñoBaseVig!$H37+ProyDda!B$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F37+ProyDda!C$24*DdaAñoBaseVig!$G37+ProyDda!C$25*DdaAñoBaseVig!$H37+ProyDda!C$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F37+ProyDda!D$24*DdaAñoBaseVig!$G37+ProyDda!D$25*DdaAñoBaseVig!$H37+ProyDda!D$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F37+ProyDda!E$24*DdaAñoBaseVig!$G37+ProyDda!E$25*DdaAñoBaseVig!$H37+ProyDda!E$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F37+ProyDda!F$24*DdaAñoBaseVig!$G37+ProyDda!F$25*DdaAñoBaseVig!$H37+ProyDda!F$26*DdaAñoBaseVig!$I37)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F37+ProyDda!G$24*DdaAñoBaseVig!$G37+ProyDda!G$25*DdaAñoBaseVig!$H37+ProyDda!G$26*DdaAñoBaseVig!$I37)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I37*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I37*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V37:Y37,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A38","v":"MTD_3 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F38+ProyDda!B$24*DdaAñoBaseVig!$G38+ProyDda!B$25*DdaAñoBaseVig!$H38+ProyDda!B$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F38+ProyDda!C$24*DdaAñoBaseVig!$G38+ProyDda!C$25*DdaAñoBaseVig!$H38+ProyDda!C$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F38+ProyDda!D$24*DdaAñoBaseVig!$G38+ProyDda!D$25*DdaAñoBaseVig!$H38+ProyDda!D$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F38+ProyDda!E$24*DdaAñoBaseVig!$G38+ProyDda!E$25*DdaAñoBaseVig!$H38+ProyDda!E$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F38+ProyDda!F$24*DdaAñoBaseVig!$G38+ProyDda!F$25*DdaAñoBaseVig!$H38+ProyDda!F$26*DdaAñoBaseVig!$I38)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F38+ProyDda!G$24*DdaAñoBaseVig!$G38+ProyDda!G$25*DdaAñoBaseVig!$H38+ProyDda!G$26*DdaAñoBaseVig!$I38)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I38*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I38*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V38:Y38,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F39+ProyDda!B$24*DdaAñoBaseVig!$G39+ProyDda!B$25*DdaAñoBaseVig!$H39+ProyDda!B$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F39+ProyDda!C$24*DdaAñoBaseVig!$G39+ProyDda!C$25*DdaAñoBaseVig!$H39+ProyDda!C$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F39+ProyDda!D$24*DdaAñoBaseVig!$G39+ProyDda!D$25*DdaAñoBaseVig!$H39+ProyDda!D$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F39+ProyDda!E$24*DdaAñoBaseVig!$G39+ProyDda!E$25*DdaAñoBaseVig!$H39+ProyDda!E$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F39+ProyDda!F$24*DdaAñoBaseVig!$G39+ProyDda!F$25*DdaAñoBaseVig!$H39+ProyDda!F$26*DdaAñoBaseVig!$I39)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F39+ProyDda!G$24*DdaAñoBaseVig!$G39+ProyDda!G$25*DdaAñoBaseVig!$H39+ProyDda!G$26*DdaAñoBaseVig!$I39)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I39*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I39*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V39:Y39,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F40+ProyDda!B$24*DdaAñoBaseVig!$G40+ProyDda!B$25*DdaAñoBaseVig!$H40+ProyDda!B$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F40+ProyDda!C$24*DdaAñoBaseVig!$G40+ProyDda!C$25*DdaAñoBaseVig!$H40+ProyDda!C$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F40+ProyDda!D$24*DdaAñoBaseVig!$G40+ProyDda!D$25*DdaAñoBaseVig!$H40+ProyDda!D$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F40+ProyDda!E$24*DdaAñoBaseVig!$G40+ProyDda!E$25*DdaAñoBaseVig!$H40+ProyDda!E$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F40+ProyDda!F$24*DdaAñoBaseVig!$G40+ProyDda!F$25*DdaAñoBaseVig!$H40+ProyDda!F$26*DdaAñoBaseVig!$I40)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F40+ProyDda!G$24*DdaAñoBaseVig!$G40+ProyDda!G$25*DdaAñoBaseVig!$H40+ProyDda!G$26*DdaAñoBaseVig!$I40)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I40*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I40*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V40:Y40,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A41","v":"MTD_3 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F41+ProyDda!B$24*DdaAñoBaseVig!$G41+ProyDda!B$25*DdaAñoBaseVig!$H41+ProyDda!B$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F41+ProyDda!C$24*DdaAñoBaseVig!$G41+ProyDda!C$25*DdaAñoBaseVig!$H41+ProyDda!C$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F41+ProyDda!D$24*DdaAñoBaseVig!$G41+ProyDda!D$25*DdaAñoBaseVig!$H41+ProyDda!D$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F41+ProyDda!E$24*DdaAñoBaseVig!$G41+ProyDda!E$25*DdaAñoBaseVig!$H41+ProyDda!E$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F41+ProyDda!F$24*DdaAñoBaseVig!$G41+ProyDda!F$25*DdaAñoBaseVig!$H41+ProyDda!F$26*DdaAñoBaseVig!$I41)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F41+ProyDda!G$24*DdaAñoBaseVig!$G41+ProyDda!G$25*DdaAñoBaseVig!$H41+ProyDda!G$26*DdaAñoBaseVig!$I41)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I41*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I41*ProyDda!G$26","v":0},null,{"$f":"+C41-I41-O41","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V41:Y41,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F42+ProyDda!B$24*DdaAñoBaseVig!$G42+ProyDda!B$25*DdaAñoBaseVig!$H42+ProyDda!B$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F42+ProyDda!C$24*DdaAñoBaseVig!$G42+ProyDda!C$25*DdaAñoBaseVig!$H42+ProyDda!C$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F42+ProyDda!D$24*DdaAñoBaseVig!$G42+ProyDda!D$25*DdaAñoBaseVig!$H42+ProyDda!D$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F42+ProyDda!E$24*DdaAñoBaseVig!$G42+ProyDda!E$25*DdaAñoBaseVig!$H42+ProyDda!E$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F42+ProyDda!F$24*DdaAñoBaseVig!$G42+ProyDda!F$25*DdaAñoBaseVig!$H42+ProyDda!F$26*DdaAñoBaseVig!$I42)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F42+ProyDda!G$24*DdaAñoBaseVig!$G42+ProyDda!G$25*DdaAñoBaseVig!$H42+ProyDda!G$26*DdaAñoBaseVig!$I42)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I42*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I42*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V42:Y42,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A43","v":"MTD_3 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F43+ProyDda!B$24*DdaAñoBaseVig!$G43+ProyDda!B$25*DdaAñoBaseVig!$H43+ProyDda!B$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F43+ProyDda!C$24*DdaAñoBaseVig!$G43+ProyDda!C$25*DdaAñoBaseVig!$H43+ProyDda!C$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F43+ProyDda!D$24*DdaAñoBaseVig!$G43+ProyDda!D$25*DdaAñoBaseVig!$H43+ProyDda!D$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F43+ProyDda!E$24*DdaAñoBaseVig!$G43+ProyDda!E$25*DdaAñoBaseVig!$H43+ProyDda!E$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F43+ProyDda!F$24*DdaAñoBaseVig!$G43+ProyDda!F$25*DdaAñoBaseVig!$H43+ProyDda!F$26*DdaAñoBaseVig!$I43)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F43+ProyDda!G$24*DdaAñoBaseVig!$G43+ProyDda!G$25*DdaAñoBaseVig!$H43+ProyDda!G$26*DdaAñoBaseVig!$I43)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I43*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I43*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V43:Y43,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F44+ProyDda!B$24*DdaAñoBaseVig!$G44+ProyDda!B$25*DdaAñoBaseVig!$H44+ProyDda!B$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F44+ProyDda!C$24*DdaAñoBaseVig!$G44+ProyDda!C$25*DdaAñoBaseVig!$H44+ProyDda!C$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F44+ProyDda!D$24*DdaAñoBaseVig!$G44+ProyDda!D$25*DdaAñoBaseVig!$H44+ProyDda!D$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F44+ProyDda!E$24*DdaAñoBaseVig!$G44+ProyDda!E$25*DdaAñoBaseVig!$H44+ProyDda!E$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F44+ProyDda!F$24*DdaAñoBaseVig!$G44+ProyDda!F$25*DdaAñoBaseVig!$H44+ProyDda!F$26*DdaAñoBaseVig!$I44)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F44+ProyDda!G$24*DdaAñoBaseVig!$G44+ProyDda!G$25*DdaAñoBaseVig!$H44+ProyDda!G$26*DdaAñoBaseVig!$I44)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I44*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I44*ProyDda!G$26","v":0},null,{"$f":"+C44-I44-O44","v":0},{"$f":"+D44-J44-P44","v":0},{"$f":"+E44-K44-Q44","v":0},{"$f":"+F44-L44-R44","v":0},{"$f":"+G44-M44-S44","v":0},{"$f":"+SUMPRODUCT(V44:Y44,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F45+ProyDda!B$24*DdaAñoBaseVig!$G45+ProyDda!B$25*DdaAñoBaseVig!$H45+ProyDda!B$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F45+ProyDda!C$24*DdaAñoBaseVig!$G45+ProyDda!C$25*DdaAñoBaseVig!$H45+ProyDda!C$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F45+ProyDda!D$24*DdaAñoBaseVig!$G45+ProyDda!D$25*DdaAñoBaseVig!$H45+ProyDda!D$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F45+ProyDda!E$24*DdaAñoBaseVig!$G45+ProyDda!E$25*DdaAñoBaseVig!$H45+ProyDda!E$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F45+ProyDda!F$24*DdaAñoBaseVig!$G45+ProyDda!F$25*DdaAñoBaseVig!$H45+ProyDda!F$26*DdaAñoBaseVig!$I45)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F45+ProyDda!G$24*DdaAñoBaseVig!$G45+ProyDda!G$25*DdaAñoBaseVig!$H45+ProyDda!G$26*DdaAñoBaseVig!$I45)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I45*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I45*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V45:Y45,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A46","v":"MTD_4 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F46+ProyDda!B$24*DdaAñoBaseVig!$G46+ProyDda!B$25*DdaAñoBaseVig!$H46+ProyDda!B$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F46+ProyDda!C$24*DdaAñoBaseVig!$G46+ProyDda!C$25*DdaAñoBaseVig!$H46+ProyDda!C$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F46+ProyDda!D$24*DdaAñoBaseVig!$G46+ProyDda!D$25*DdaAñoBaseVig!$H46+ProyDda!D$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F46+ProyDda!E$24*DdaAñoBaseVig!$G46+ProyDda!E$25*DdaAñoBaseVig!$H46+ProyDda!E$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F46+ProyDda!F$24*DdaAñoBaseVig!$G46+ProyDda!F$25*DdaAñoBaseVig!$H46+ProyDda!F$26*DdaAñoBaseVig!$I46)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F46+ProyDda!G$24*DdaAñoBaseVig!$G46+ProyDda!G$25*DdaAñoBaseVig!$H46+ProyDda!G$26*DdaAñoBaseVig!$I46)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I46*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I46*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V46:Y46,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A47","v":"MTD_4 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F47+ProyDda!B$24*DdaAñoBaseVig!$G47+ProyDda!B$25*DdaAñoBaseVig!$H47+ProyDda!B$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F47+ProyDda!C$24*DdaAñoBaseVig!$G47+ProyDda!C$25*DdaAñoBaseVig!$H47+ProyDda!C$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F47+ProyDda!D$24*DdaAñoBaseVig!$G47+ProyDda!D$25*DdaAñoBaseVig!$H47+ProyDda!D$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F47+ProyDda!E$24*DdaAñoBaseVig!$G47+ProyDda!E$25*DdaAñoBaseVig!$H47+ProyDda!E$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F47+ProyDda!F$24*DdaAñoBaseVig!$G47+ProyDda!F$25*DdaAñoBaseVig!$H47+ProyDda!F$26*DdaAñoBaseVig!$I47)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F47+ProyDda!G$24*DdaAñoBaseVig!$G47+ProyDda!G$25*DdaAñoBaseVig!$H47+ProyDda!G$26*DdaAñoBaseVig!$I47)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I47*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I47*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V47:Y47,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F48+ProyDda!B$24*DdaAñoBaseVig!$G48+ProyDda!B$25*DdaAñoBaseVig!$H48+ProyDda!B$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F48+ProyDda!C$24*DdaAñoBaseVig!$G48+ProyDda!C$25*DdaAñoBaseVig!$H48+ProyDda!C$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F48+ProyDda!D$24*DdaAñoBaseVig!$G48+ProyDda!D$25*DdaAñoBaseVig!$H48+ProyDda!D$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F48+ProyDda!E$24*DdaAñoBaseVig!$G48+ProyDda!E$25*DdaAñoBaseVig!$H48+ProyDda!E$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F48+ProyDda!F$24*DdaAñoBaseVig!$G48+ProyDda!F$25*DdaAñoBaseVig!$H48+ProyDda!F$26*DdaAñoBaseVig!$I48)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F48+ProyDda!G$24*DdaAñoBaseVig!$G48+ProyDda!G$25*DdaAñoBaseVig!$H48+ProyDda!G$26*DdaAñoBaseVig!$I48)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I48*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I48*ProyDda!G$26","v":0},null,{"$f":"+C48-I48-O48","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V48:Y48,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F49+ProyDda!B$24*DdaAñoBaseVig!$G49+ProyDda!B$25*DdaAñoBaseVig!$H49+ProyDda!B$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F49+ProyDda!C$24*DdaAñoBaseVig!$G49+ProyDda!C$25*DdaAñoBaseVig!$H49+ProyDda!C$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F49+ProyDda!D$24*DdaAñoBaseVig!$G49+ProyDda!D$25*DdaAñoBaseVig!$H49+ProyDda!D$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F49+ProyDda!E$24*DdaAñoBaseVig!$G49+ProyDda!E$25*DdaAñoBaseVig!$H49+ProyDda!E$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F49+ProyDda!F$24*DdaAñoBaseVig!$G49+ProyDda!F$25*DdaAñoBaseVig!$H49+ProyDda!F$26*DdaAñoBaseVig!$I49)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F49+ProyDda!G$24*DdaAñoBaseVig!$G49+ProyDda!G$25*DdaAñoBaseVig!$H49+ProyDda!G$26*DdaAñoBaseVig!$I49)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I49*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I49*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V49:Y49,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A50","v":"MTD_4 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F50+ProyDda!B$24*DdaAñoBaseVig!$G50+ProyDda!B$25*DdaAñoBaseVig!$H50+ProyDda!B$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F50+ProyDda!C$24*DdaAñoBaseVig!$G50+ProyDda!C$25*DdaAñoBaseVig!$H50+ProyDda!C$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F50+ProyDda!D$24*DdaAñoBaseVig!$G50+ProyDda!D$25*DdaAñoBaseVig!$H50+ProyDda!D$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F50+ProyDda!E$24*DdaAñoBaseVig!$G50+ProyDda!E$25*DdaAñoBaseVig!$H50+ProyDda!E$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F50+ProyDda!F$24*DdaAñoBaseVig!$G50+ProyDda!F$25*DdaAñoBaseVig!$H50+ProyDda!F$26*DdaAñoBaseVig!$I50)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F50+ProyDda!G$24*DdaAñoBaseVig!$G50+ProyDda!G$25*DdaAñoBaseVig!$H50+ProyDda!G$26*DdaAñoBaseVig!$I50)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I50*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I50*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V50:Y50,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F51+ProyDda!B$24*DdaAñoBaseVig!$G51+ProyDda!B$25*DdaAñoBaseVig!$H51+ProyDda!B$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F51+ProyDda!C$24*DdaAñoBaseVig!$G51+ProyDda!C$25*DdaAñoBaseVig!$H51+ProyDda!C$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F51+ProyDda!D$24*DdaAñoBaseVig!$G51+ProyDda!D$25*DdaAñoBaseVig!$H51+ProyDda!D$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F51+ProyDda!E$24*DdaAñoBaseVig!$G51+ProyDda!E$25*DdaAñoBaseVig!$H51+ProyDda!E$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F51+ProyDda!F$24*DdaAñoBaseVig!$G51+ProyDda!F$25*DdaAñoBaseVig!$H51+ProyDda!F$26*DdaAñoBaseVig!$I51)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F51+ProyDda!G$24*DdaAñoBaseVig!$G51+ProyDda!G$25*DdaAñoBaseVig!$H51+ProyDda!G$26*DdaAñoBaseVig!$I51)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I51*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I51*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V51:Y51,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A52","v":"MTD_4 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F52+ProyDda!B$24*DdaAñoBaseVig!$G52+ProyDda!B$25*DdaAñoBaseVig!$H52+ProyDda!B$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F52+ProyDda!C$24*DdaAñoBaseVig!$G52+ProyDda!C$25*DdaAñoBaseVig!$H52+ProyDda!C$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F52+ProyDda!D$24*DdaAñoBaseVig!$G52+ProyDda!D$25*DdaAñoBaseVig!$H52+ProyDda!D$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F52+ProyDda!E$24*DdaAñoBaseVig!$G52+ProyDda!E$25*DdaAñoBaseVig!$H52+ProyDda!E$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F52+ProyDda!F$24*DdaAñoBaseVig!$G52+ProyDda!F$25*DdaAñoBaseVig!$H52+ProyDda!F$26*DdaAñoBaseVig!$I52)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F52+ProyDda!G$24*DdaAñoBaseVig!$G52+ProyDda!G$25*DdaAñoBaseVig!$H52+ProyDda!G$26*DdaAñoBaseVig!$I52)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I52*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I52*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V52:Y52,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F53+ProyDda!B$24*DdaAñoBaseVig!$G53+ProyDda!B$25*DdaAñoBaseVig!$H53+ProyDda!B$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F53+ProyDda!C$24*DdaAñoBaseVig!$G53+ProyDda!C$25*DdaAñoBaseVig!$H53+ProyDda!C$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F53+ProyDda!D$24*DdaAñoBaseVig!$G53+ProyDda!D$25*DdaAñoBaseVig!$H53+ProyDda!D$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F53+ProyDda!E$24*DdaAñoBaseVig!$G53+ProyDda!E$25*DdaAñoBaseVig!$H53+ProyDda!E$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F53+ProyDda!F$24*DdaAñoBaseVig!$G53+ProyDda!F$25*DdaAñoBaseVig!$H53+ProyDda!F$26*DdaAñoBaseVig!$I53)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F53+ProyDda!G$24*DdaAñoBaseVig!$G53+ProyDda!G$25*DdaAñoBaseVig!$H53+ProyDda!G$26*DdaAñoBaseVig!$I53)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I53*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I53*ProyDda!G$26","v":0},null,{"$f":"+C53-I53-O53","v":0},{"$f":"+D53-J53-P53","v":0},{"$f":"+E53-K53-Q53","v":0},{"$f":"+F53-L53-R53","v":0},{"$f":"+G53-M53-S53","v":0},{"$f":"+SUMPRODUCT(V53:Y53,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A54","v":"BTH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F54+ProyDda!B$24*DdaAñoBaseVig!$G54+ProyDda!B$25*DdaAñoBaseVig!$H54+ProyDda!B$26*DdaAñoBaseVig!$I54)","v":676.00567929786484},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F54+ProyDda!C$24*DdaAñoBaseVig!$G54+ProyDda!C$25*DdaAñoBaseVig!$H54+ProyDda!C$26*DdaAñoBaseVig!$I54)","v":674.08782629690529},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F54+ProyDda!D$24*DdaAñoBaseVig!$G54+ProyDda!D$25*DdaAñoBaseVig!$H54+ProyDda!D$26*DdaAñoBaseVig!$I54)","v":700.31640676907898},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F54+ProyDda!E$24*DdaAñoBaseVig!$G54+ProyDda!E$25*DdaAñoBaseVig!$H54+ProyDda!E$26*DdaAñoBaseVig!$I54)","v":718.27233088030334},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F54+ProyDda!F$24*DdaAñoBaseVig!$G54+ProyDda!F$25*DdaAñoBaseVig!$H54+ProyDda!F$26*DdaAñoBaseVig!$I54)","v":737.63656518744619},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F54+ProyDda!G$24*DdaAñoBaseVig!$G54+ProyDda!G$25*DdaAñoBaseVig!$H54+ProyDda!G$26*DdaAñoBaseVig!$I54)","v":758.08374352449448},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I54*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I54*ProyDda!G$26","v":0},null,674.08782629690529,700.31640676907898,718.27233088030334,737.63656518744619,758.08374352449448,{"$f":"+SUMPRODUCT(V54:Y54,PremisaCosto!$F$69:$I$69)","v":2386.8584219858353}]
[{"$f":"+DdaAñoBaseVig!A55","v":"BTH Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F55+ProyDda!B$24*DdaAñoBaseVig!$G55+ProyDda!B$25*DdaAñoBaseVig!$H55+ProyDda!B$26*DdaAñoBaseVig!$I55)","v":47.349614855023667},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F55+ProyDda!C$24*DdaAñoBaseVig!$G55+ProyDda!C$25*DdaAñoBaseVig!$H55+ProyDda!C$26*DdaAñoBaseVig!$I55)","v":47.21528225438886},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F55+ProyDda!D$24*DdaAñoBaseVig!$G55+ProyDda!D$25*DdaAñoBaseVig!$H55+ProyDda!D$26*DdaAñoBaseVig!$I55)","v":49.052416499830898},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F55+ProyDda!E$24*DdaAñoBaseVig!$G55+ProyDda!E$25*DdaAñoBaseVig!$H55+ProyDda!E$26*DdaAñoBaseVig!$I55)","v":50.310107251653541},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F55+ProyDda!F$24*DdaAñoBaseVig!$G55+ProyDda!F$25*DdaAñoBaseVig!$H55+ProyDda!F$26*DdaAñoBaseVig!$I55)","v":51.666440585062787},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F55+ProyDda!G$24*DdaAñoBaseVig!$G55+ProyDda!G$25*DdaAñoBaseVig!$H55+ProyDda!G$26*DdaAñoBaseVig!$I55)","v":53.098626805948989},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I55*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I55*ProyDda!G$26","v":0},null,47.21528225438886,49.052416499830898,50.310107251653541,51.666440585062787,53.098626805948989,{"$f":"+SUMPRODUCT(V55:Y55,PremisaCosto!$F$69:$I$69)","v":167.18325075594646}]
[{"$f":"+DdaAñoBaseVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F56+ProyDda!B$24*DdaAñoBaseVig!$G56+ProyDda!B$25*DdaAñoBaseVig!$H56+ProyDda!B$26*DdaAñoBaseVig!$I56)","v":291.56594234905174},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F56+ProyDda!C$24*DdaAñoBaseVig!$G56+ProyDda!C$25*DdaAñoBaseVig!$H56+ProyDda!C$26*DdaAñoBaseVig!$I56)","v":290.73875903589897},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F56+ProyDda!D$24*DdaAñoBaseVig!$G56+ProyDda!D$25*DdaAñoBaseVig!$H56+ProyDda!D$26*DdaAñoBaseVig!$I56)","v":302.0513278737676},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F56+ProyDda!E$24*DdaAñoBaseVig!$G56+ProyDda!E$25*DdaAñoBaseVig!$H56+ProyDda!E$26*DdaAñoBaseVig!$I56)","v":309.79584259393226},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F56+ProyDda!F$24*DdaAñoBaseVig!$G56+ProyDda!F$25*DdaAñoBaseVig!$H56+ProyDda!F$26*DdaAñoBaseVig!$I56)","v":318.14777127816183},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F56+ProyDda!G$24*DdaAñoBaseVig!$G56+ProyDda!G$25*DdaAñoBaseVig!$H56+ProyDda!G$26*DdaAñoBaseVig!$I56)","v":326.96678124034548},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I56*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I56*ProyDda!G$26","v":0},null,{"$f":"+C56-I56-O56","v":290.73875903589897},{"$f":"+D56-J56-P56","v":302.0513278737676},{"$f":"+E56-K56-Q56","v":309.79584259393226},{"$f":"+F56-L56-R56","v":318.14777127816183},{"$f":"+G56-M56-S56","v":326.96678124034548},{"$f":"+SUMPRODUCT(V56:Y56,PremisaCosto!$F$69:$I$69)","v":1029.4686071023796}]
[{"$f":"+DdaAñoBaseVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F57+ProyDda!B$24*DdaAñoBaseVig!$G57+ProyDda!B$25*DdaAñoBaseVig!$H57+ProyDda!B$26*DdaAñoBaseVig!$I57)","v":337.09012209378938},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F57+ProyDda!C$24*DdaAñoBaseVig!$G57+ProyDda!C$25*DdaAñoBaseVig!$H57+ProyDda!C$26*DdaAñoBaseVig!$I57)","v":336.13378500661747},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F57+ProyDda!D$24*DdaAñoBaseVig!$G57+ProyDda!D$25*DdaAñoBaseVig!$H57+ProyDda!D$26*DdaAñoBaseVig!$I57)","v":349.21266239548044},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F57+ProyDda!E$24*DdaAñoBaseVig!$G57+ProyDda!E$25*DdaAñoBaseVig!$H57+ProyDda!E$26*DdaAñoBaseVig!$I57)","v":358.16638103471757},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F57+ProyDda!F$24*DdaAñoBaseVig!$G57+ProyDda!F$25*DdaAñoBaseVig!$H57+ProyDda!F$26*DdaAñoBaseVig!$I57)","v":367.82235332422164},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F57+ProyDda!G$24*DdaAñoBaseVig!$G57+ProyDda!G$25*DdaAñoBaseVig!$H57+ProyDda!G$26*DdaAñoBaseVig!$I57)","v":378.01833547820007},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I57*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I57*ProyDda!G$26","v":0},null,336.13378500661747,349.21266239548044,358.16638103471757,367.82235332422164,378.01833547820007,{"$f":"+SUMPRODUCT(V57:Y57,PremisaCosto!$F$69:$I$69)","v":1190.2065641275096}]
[{"$f":"+DdaAñoBaseVig!A58","v":"BTD"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F58+ProyDda!B$24*DdaAñoBaseVig!$G58+ProyDda!B$25*DdaAñoBaseVig!$H58+ProyDda!B$26*DdaAñoBaseVig!$I58)","v":213381.71911563375},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F58+ProyDda!C$24*DdaAñoBaseVig!$G58+ProyDda!C$25*DdaAñoBaseVig!$H58+ProyDda!C$26*DdaAñoBaseVig!$I58)","v":212771.58973906082},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F58+ProyDda!D$24*DdaAñoBaseVig!$G58+ProyDda!D$25*DdaAñoBaseVig!$H58+ProyDda!D$26*DdaAñoBaseVig!$I58)","v":221047.42482787691},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F58+ProyDda!E$24*DdaAñoBaseVig!$G58+ProyDda!E$25*DdaAñoBaseVig!$H58+ProyDda!E$26*DdaAñoBaseVig!$I58)","v":226709.05629448724},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F58+ProyDda!F$24*DdaAñoBaseVig!$G58+ProyDda!F$25*DdaAñoBaseVig!$H58+ProyDda!F$26*DdaAñoBaseVig!$I58)","v":232814.42271298365},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F58+ProyDda!G$24*DdaAñoBaseVig!$G58+ProyDda!G$25*DdaAñoBaseVig!$H58+ProyDda!G$26*DdaAñoBaseVig!$I58)","v":239261.44219009357},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I58*ProyDda!C$26","v":148.51324804640146},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!D$26","v":152.3507051714015},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!E$26","v":152.48388281391007},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!F$26","v":152.4654296939006},{"$f":"+DdaAñoBaseVig!$I58*ProyDda!G$26","v":152.59861636488446},null,212623.07649101442,220895.0741227055,226556.57241167332,232661.95728328975,239108.84357372869,{"$f":"+SUMPRODUCT(V58:Y58,PremisaCosto!$F$69:$I$69)","v":752856.56532962597}]
[{"$f":"+DdaAñoBaseVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F59+ProyDda!B$24*DdaAñoBaseVig!$G59+ProyDda!B$25*DdaAñoBaseVig!$H59+ProyDda!B$26*DdaAñoBaseVig!$I59)","v":58543.834413851626},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F59+ProyDda!C$24*DdaAñoBaseVig!$G59+ProyDda!C$25*DdaAñoBaseVig!$H59+ProyDda!C$26*DdaAñoBaseVig!$I59)","v":58373.154310344886},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F59+ProyDda!D$24*DdaAñoBaseVig!$G59+ProyDda!D$25*DdaAñoBaseVig!$H59+ProyDda!D$26*DdaAñoBaseVig!$I59)","v":60641.506973951437},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F59+ProyDda!E$24*DdaAñoBaseVig!$G59+ProyDda!E$25*DdaAñoBaseVig!$H59+ProyDda!E$26*DdaAñoBaseVig!$I59)","v":62190.611132525315},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F59+ProyDda!F$24*DdaAñoBaseVig!$G59+ProyDda!F$25*DdaAñoBaseVig!$H59+ProyDda!F$26*DdaAñoBaseVig!$I59)","v":63860.915114606803},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F59+ProyDda!G$24*DdaAñoBaseVig!$G59+ProyDda!G$25*DdaAñoBaseVig!$H59+ProyDda!G$26*DdaAñoBaseVig!$I59)","v":65624.835186821423},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I59*ProyDda!C$26","v":148.51324804640146},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!D$26","v":152.3507051714015},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!E$26","v":152.48388281391007},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!F$26","v":152.4654296939006},{"$f":"+DdaAñoBaseVig!$I59*ProyDda!G$26","v":152.59861636488446},null,58224.641062298484,60489.156268780032,62038.127249711404,63708.449684912906,65472.236570456538,{"$f":"+SUMPRODUCT(V59:Y59,PremisaCosto!$F$69:$I$69)","v":206153.09745549969}]
[{"$f":"+DdaAñoBaseVig!A60","v":"BTD_1 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F60+ProyDda!B$24*DdaAñoBaseVig!$G60+ProyDda!B$25*DdaAñoBaseVig!$H60+ProyDda!B$26*DdaAñoBaseVig!$I60)","v":58232.672710009887},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F60+ProyDda!C$24*DdaAñoBaseVig!$G60+ProyDda!C$25*DdaAñoBaseVig!$H60+ProyDda!C$26*DdaAñoBaseVig!$I60)","v":58062.875383713115},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F60+ProyDda!D$24*DdaAñoBaseVig!$G60+ProyDda!D$25*DdaAñoBaseVig!$H60+ProyDda!D$26*DdaAñoBaseVig!$I60)","v":60319.155175687069},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F60+ProyDda!E$24*DdaAñoBaseVig!$G60+ProyDda!E$25*DdaAñoBaseVig!$H60+ProyDda!E$26*DdaAñoBaseVig!$I60)","v":61859.994320945822},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F60+ProyDda!F$24*DdaAñoBaseVig!$G60+ProyDda!F$25*DdaAñoBaseVig!$H60+ProyDda!F$26*DdaAñoBaseVig!$I60)","v":63521.385052258673},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F60+ProyDda!G$24*DdaAñoBaseVig!$G60+ProyDda!G$25*DdaAñoBaseVig!$H60+ProyDda!G$26*DdaAñoBaseVig!$I60)","v":65275.893400511566},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I60*ProyDda!C$26","v":148.51324804640146},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!D$26","v":152.3507051714015},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!E$26","v":152.48388281391007},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!F$26","v":152.4654296939006},{"$f":"+DdaAñoBaseVig!$I60*ProyDda!G$26","v":152.59861636488446},null,57914.362135666714,60166.804470515664,61707.510438131911,63368.919622564776,65123.294784146681,{"$f":"+SUMPRODUCT(V60:Y60,PremisaCosto!$F$69:$I$69)","v":205054.43962442127}]
[{"$f":"+DdaAñoBaseVig!A61","v":"BTD_1 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F61+ProyDda!B$24*DdaAñoBaseVig!$G61+ProyDda!B$25*DdaAñoBaseVig!$H61+ProyDda!B$26*DdaAñoBaseVig!$I61)","v":252.39613842164988},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F61+ProyDda!C$24*DdaAñoBaseVig!$G61+ProyDda!C$25*DdaAñoBaseVig!$H61+ProyDda!C$26*DdaAñoBaseVig!$I61)","v":251.68008128437063},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F61+ProyDda!D$24*DdaAñoBaseVig!$G61+ProyDda!D$25*DdaAñoBaseVig!$H61+ProyDda!D$26*DdaAñoBaseVig!$I61)","v":261.47288721809298},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F61+ProyDda!E$24*DdaAñoBaseVig!$G61+ProyDda!E$25*DdaAñoBaseVig!$H61+ProyDda!E$26*DdaAñoBaseVig!$I61)","v":268.17698164548358},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F61+ProyDda!F$24*DdaAñoBaseVig!$G61+ProyDda!F$25*DdaAñoBaseVig!$H61+ProyDda!F$26*DdaAñoBaseVig!$I61)","v":275.40688830498277},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F61+ProyDda!G$24*DdaAñoBaseVig!$G61+ProyDda!G$25*DdaAñoBaseVig!$H61+ProyDda!G$26*DdaAñoBaseVig!$I61)","v":283.04112720553474},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I61*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I61*ProyDda!G$26","v":0},null,251.68008128437063,261.47288721809298,268.17698164548358,275.40688830498277,283.04112720553474,{"$f":"+SUMPRODUCT(V61:Y61,PremisaCosto!$F$69:$I$69)","v":891.16684536457933}]
[{"$f":"+DdaAñoBaseVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F62+ProyDda!B$24*DdaAñoBaseVig!$G62+ProyDda!B$25*DdaAñoBaseVig!$H62+ProyDda!B$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F62+ProyDda!C$24*DdaAñoBaseVig!$G62+ProyDda!C$25*DdaAñoBaseVig!$H62+ProyDda!C$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F62+ProyDda!D$24*DdaAñoBaseVig!$G62+ProyDda!D$25*DdaAñoBaseVig!$H62+ProyDda!D$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F62+ProyDda!E$24*DdaAñoBaseVig!$G62+ProyDda!E$25*DdaAñoBaseVig!$H62+ProyDda!E$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F62+ProyDda!F$24*DdaAñoBaseVig!$G62+ProyDda!F$25*DdaAñoBaseVig!$H62+ProyDda!F$26*DdaAñoBaseVig!$I62)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F62+ProyDda!G$24*DdaAñoBaseVig!$G62+ProyDda!G$25*DdaAñoBaseVig!$H62+ProyDda!G$26*DdaAñoBaseVig!$I62)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I62*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I62*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V62:Y62,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F63+ProyDda!B$24*DdaAñoBaseVig!$G63+ProyDda!B$25*DdaAñoBaseVig!$H63+ProyDda!B$26*DdaAñoBaseVig!$I63)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F63+ProyDda!C$24*DdaAñoBaseVig!$G63+ProyDda!C$25*DdaAñoBaseVig!$H63+ProyDda!C$26*DdaAñoBaseVig!$I63)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F63+ProyDda!D$24*DdaAñoBaseVig!$G63+ProyDda!D$25*DdaAñoBaseVig!$H63+ProyDda!D$26*DdaAñoBaseVig!$I63)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F63+ProyDda!E$24*DdaAñoBaseVig!$G63+ProyDda!E$25*DdaAñoBaseVig!$H63+ProyDda!E$26*DdaAñoBaseVig!$I63)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F63+ProyDda!F$24*DdaAñoBaseVig!$G63+ProyDda!F$25*DdaAñoBaseVig!$H63+ProyDda!F$26*DdaAñoBaseVig!$I63)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F63+ProyDda!G$24*DdaAñoBaseVig!$G63+ProyDda!G$25*DdaAñoBaseVig!$H63+ProyDda!G$26*DdaAñoBaseVig!$I63)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I63*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I63*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V63:Y63,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A64","v":"BTD_1 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F64+ProyDda!B$24*DdaAñoBaseVig!$G64+ProyDda!B$25*DdaAñoBaseVig!$H64+ProyDda!B$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F64+ProyDda!C$24*DdaAñoBaseVig!$G64+ProyDda!C$25*DdaAñoBaseVig!$H64+ProyDda!C$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F64+ProyDda!D$24*DdaAñoBaseVig!$G64+ProyDda!D$25*DdaAñoBaseVig!$H64+ProyDda!D$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F64+ProyDda!E$24*DdaAñoBaseVig!$G64+ProyDda!E$25*DdaAñoBaseVig!$H64+ProyDda!E$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F64+ProyDda!F$24*DdaAñoBaseVig!$G64+ProyDda!F$25*DdaAñoBaseVig!$H64+ProyDda!F$26*DdaAñoBaseVig!$I64)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F64+ProyDda!G$24*DdaAñoBaseVig!$G64+ProyDda!G$25*DdaAñoBaseVig!$H64+ProyDda!G$26*DdaAñoBaseVig!$I64)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I64*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I64*ProyDda!G$26","v":0},null,{"$f":"+C64-I64-O64","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V64:Y64,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F65+ProyDda!B$24*DdaAñoBaseVig!$G65+ProyDda!B$25*DdaAñoBaseVig!$H65+ProyDda!B$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F65+ProyDda!C$24*DdaAñoBaseVig!$G65+ProyDda!C$25*DdaAñoBaseVig!$H65+ProyDda!C$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F65+ProyDda!D$24*DdaAñoBaseVig!$G65+ProyDda!D$25*DdaAñoBaseVig!$H65+ProyDda!D$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F65+ProyDda!E$24*DdaAñoBaseVig!$G65+ProyDda!E$25*DdaAñoBaseVig!$H65+ProyDda!E$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F65+ProyDda!F$24*DdaAñoBaseVig!$G65+ProyDda!F$25*DdaAñoBaseVig!$H65+ProyDda!F$26*DdaAñoBaseVig!$I65)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F65+ProyDda!G$24*DdaAñoBaseVig!$G65+ProyDda!G$25*DdaAñoBaseVig!$H65+ProyDda!G$26*DdaAñoBaseVig!$I65)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I65*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I65*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V65:Y65,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A66","v":"BTD_1 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F66+ProyDda!B$24*DdaAñoBaseVig!$G66+ProyDda!B$25*DdaAñoBaseVig!$H66+ProyDda!B$26*DdaAñoBaseVig!$I66)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F66+ProyDda!C$24*DdaAñoBaseVig!$G66+ProyDda!C$25*DdaAñoBaseVig!$H66+ProyDda!C$26*DdaAñoBaseVig!$I66)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F66+ProyDda!D$24*DdaAñoBaseVig!$G66+ProyDda!D$25*DdaAñoBaseVig!$H66+ProyDda!D$26*DdaAñoBaseVig!$I66)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F66+ProyDda!E$24*DdaAñoBaseVig!$G66+ProyDda!E$25*DdaAñoBaseVig!$H66+ProyDda!E$26*DdaAñoBaseVig!$I66)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F66+ProyDda!F$24*DdaAñoBaseVig!$G66+ProyDda!F$25*DdaAñoBaseVig!$H66+ProyDda!F$26*DdaAñoBaseVig!$I66)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F66+ProyDda!G$24*DdaAñoBaseVig!$G66+ProyDda!G$25*DdaAñoBaseVig!$H66+ProyDda!G$26*DdaAñoBaseVig!$I66)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I66*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I66*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V66:Y66,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F67+ProyDda!B$24*DdaAñoBaseVig!$G67+ProyDda!B$25*DdaAñoBaseVig!$H67+ProyDda!B$26*DdaAñoBaseVig!$I67)","v":58.765565420087476},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F67+ProyDda!C$24*DdaAñoBaseVig!$G67+ProyDda!C$25*DdaAñoBaseVig!$H67+ProyDda!C$26*DdaAñoBaseVig!$I67)","v":58.598845347393627},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F67+ProyDda!D$24*DdaAñoBaseVig!$G67+ProyDda!D$25*DdaAñoBaseVig!$H67+ProyDda!D$26*DdaAñoBaseVig!$I67)","v":60.878911046271284},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F67+ProyDda!E$24*DdaAñoBaseVig!$G67+ProyDda!E$25*DdaAñoBaseVig!$H67+ProyDda!E$26*DdaAñoBaseVig!$I67)","v":62.439829934012373},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F67+ProyDda!F$24*DdaAñoBaseVig!$G67+ProyDda!F$25*DdaAñoBaseVig!$H67+ProyDda!F$26*DdaAñoBaseVig!$I67)","v":64.12317404314507},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F67+ProyDda!G$24*DdaAñoBaseVig!$G67+ProyDda!G$25*DdaAñoBaseVig!$H67+ProyDda!G$26*DdaAñoBaseVig!$I67)","v":65.900659104320951},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I67*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I67*ProyDda!G$26","v":0},null,{"$f":"+C67-I67-O67","v":58.598845347393627},{"$f":"+D67-J67-P67","v":60.878911046271284},{"$f":"+E67-K67-Q67","v":62.439829934012373},{"$f":"+F67-L67-R67","v":64.12317404314507},{"$f":"+G67-M67-S67","v":65.900659104320951},{"$f":"+SUMPRODUCT(V67:Y67,PremisaCosto!$F$69:$I$69)","v":207.49098571388055}]
[{"$f":"+DdaAñoBaseVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F68+ProyDda!B$24*DdaAñoBaseVig!$G68+ProyDda!B$25*DdaAñoBaseVig!$H68+ProyDda!B$26*DdaAñoBaseVig!$I68)","v":52026.482381833994},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F68+ProyDda!C$24*DdaAñoBaseVig!$G68+ProyDda!C$25*DdaAñoBaseVig!$H68+ProyDda!C$26*DdaAñoBaseVig!$I68)","v":51878.712842401066},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F68+ProyDda!D$24*DdaAñoBaseVig!$G68+ProyDda!D$25*DdaAñoBaseVig!$H68+ProyDda!D$26*DdaAñoBaseVig!$I68)","v":53897.179758145343},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F68+ProyDda!E$24*DdaAñoBaseVig!$G68+ProyDda!E$25*DdaAñoBaseVig!$H68+ProyDda!E$26*DdaAñoBaseVig!$I68)","v":55278.851698601167},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F68+ProyDda!F$24*DdaAñoBaseVig!$G68+ProyDda!F$25*DdaAñoBaseVig!$H68+ProyDda!F$26*DdaAñoBaseVig!$I68)","v":56768.873664295148},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F68+ProyDda!G$24*DdaAñoBaseVig!$G68+ProyDda!G$25*DdaAñoBaseVig!$H68+ProyDda!G$26*DdaAñoBaseVig!$I68)","v":58342.231327817157},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I68*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I68*ProyDda!G$26","v":0},null,51878.712842401066,53897.179758145343,55278.851698601167,56768.873664295148,58342.231327817157,{"$f":"+SUMPRODUCT(V68:Y68,PremisaCosto!$F$69:$I$69)","v":183694.29647422943}]
[{"$f":"+DdaAñoBaseVig!A69","v":"BTD_2 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F69+ProyDda!B$24*DdaAñoBaseVig!$G69+ProyDda!B$25*DdaAñoBaseVig!$H69+ProyDda!B$26*DdaAñoBaseVig!$I69)","v":51858.025231259831},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F69+ProyDda!C$24*DdaAñoBaseVig!$G69+ProyDda!C$25*DdaAñoBaseVig!$H69+ProyDda!C$26*DdaAñoBaseVig!$I69)","v":51710.733610965246},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F69+ProyDda!D$24*DdaAñoBaseVig!$G69+ProyDda!D$25*DdaAñoBaseVig!$H69+ProyDda!D$26*DdaAñoBaseVig!$I69)","v":53722.664498884224},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F69+ProyDda!E$24*DdaAñoBaseVig!$G69+ProyDda!E$25*DdaAñoBaseVig!$H69+ProyDda!E$26*DdaAñoBaseVig!$I69)","v":55099.861915080364},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F69+ProyDda!F$24*DdaAñoBaseVig!$G69+ProyDda!F$25*DdaAñoBaseVig!$H69+ProyDda!F$26*DdaAñoBaseVig!$I69)","v":56585.058412831801},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F69+ProyDda!G$24*DdaAñoBaseVig!$G69+ProyDda!G$25*DdaAñoBaseVig!$H69+ProyDda!G$26*DdaAñoBaseVig!$I69)","v":58153.320744309385},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I69*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I69*ProyDda!G$26","v":0},null,51710.733610965246,53722.664498884224,55099.861915080364,56585.058412831801,58153.320744309385,{"$f":"+SUMPRODUCT(V69:Y69,PremisaCosto!$F$69:$I$69)","v":183099.50358874761}]
[{"$f":"+DdaAñoBaseVig!A70","v":"BTD_2 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F70+ProyDda!B$24*DdaAñoBaseVig!$G70+ProyDda!B$25*DdaAñoBaseVig!$H70+ProyDda!B$26*DdaAñoBaseVig!$I70)","v":168.45715057416135},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F70+ProyDda!C$24*DdaAñoBaseVig!$G70+ProyDda!C$25*DdaAñoBaseVig!$H70+ProyDda!C$26*DdaAñoBaseVig!$I70)","v":167.97923143582318},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F70+ProyDda!D$24*DdaAñoBaseVig!$G70+ProyDda!D$25*DdaAñoBaseVig!$H70+ProyDda!D$26*DdaAñoBaseVig!$I70)","v":174.51525926111697},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F70+ProyDda!E$24*DdaAñoBaseVig!$G70+ProyDda!E$25*DdaAñoBaseVig!$H70+ProyDda!E$26*DdaAñoBaseVig!$I70)","v":178.98978352080138},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F70+ProyDda!F$24*DdaAñoBaseVig!$G70+ProyDda!F$25*DdaAñoBaseVig!$H70+ProyDda!F$26*DdaAñoBaseVig!$I70)","v":183.8152514633486},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F70+ProyDda!G$24*DdaAñoBaseVig!$G70+ProyDda!G$25*DdaAñoBaseVig!$H70+ProyDda!G$26*DdaAñoBaseVig!$I70)","v":188.91058350777536},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I70*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I70*ProyDda!G$26","v":0},null,167.97923143582318,174.51525926111697,178.98978352080138,183.8152514633486,188.91058350777536,{"$f":"+SUMPRODUCT(V70:Y70,PremisaCosto!$F$69:$I$69)","v":594.79288548181739}]
[{"$f":"+DdaAñoBaseVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F71+ProyDda!B$24*DdaAñoBaseVig!$G71+ProyDda!B$25*DdaAñoBaseVig!$H71+ProyDda!B$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F71+ProyDda!C$24*DdaAñoBaseVig!$G71+ProyDda!C$25*DdaAñoBaseVig!$H71+ProyDda!C$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F71+ProyDda!D$24*DdaAñoBaseVig!$G71+ProyDda!D$25*DdaAñoBaseVig!$H71+ProyDda!D$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F71+ProyDda!E$24*DdaAñoBaseVig!$G71+ProyDda!E$25*DdaAñoBaseVig!$H71+ProyDda!E$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F71+ProyDda!F$24*DdaAñoBaseVig!$G71+ProyDda!F$25*DdaAñoBaseVig!$H71+ProyDda!F$26*DdaAñoBaseVig!$I71)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F71+ProyDda!G$24*DdaAñoBaseVig!$G71+ProyDda!G$25*DdaAñoBaseVig!$H71+ProyDda!G$26*DdaAñoBaseVig!$I71)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I71*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I71*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V71:Y71,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F72+ProyDda!B$24*DdaAñoBaseVig!$G72+ProyDda!B$25*DdaAñoBaseVig!$H72+ProyDda!B$26*DdaAñoBaseVig!$I72)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F72+ProyDda!C$24*DdaAñoBaseVig!$G72+ProyDda!C$25*DdaAñoBaseVig!$H72+ProyDda!C$26*DdaAñoBaseVig!$I72)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F72+ProyDda!D$24*DdaAñoBaseVig!$G72+ProyDda!D$25*DdaAñoBaseVig!$H72+ProyDda!D$26*DdaAñoBaseVig!$I72)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F72+ProyDda!E$24*DdaAñoBaseVig!$G72+ProyDda!E$25*DdaAñoBaseVig!$H72+ProyDda!E$26*DdaAñoBaseVig!$I72)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F72+ProyDda!F$24*DdaAñoBaseVig!$G72+ProyDda!F$25*DdaAñoBaseVig!$H72+ProyDda!F$26*DdaAñoBaseVig!$I72)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F72+ProyDda!G$24*DdaAñoBaseVig!$G72+ProyDda!G$25*DdaAñoBaseVig!$H72+ProyDda!G$26*DdaAñoBaseVig!$I72)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I72*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I72*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V72:Y72,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A73","v":"BTD_2 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F73+ProyDda!B$24*DdaAñoBaseVig!$G73+ProyDda!B$25*DdaAñoBaseVig!$H73+ProyDda!B$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F73+ProyDda!C$24*DdaAñoBaseVig!$G73+ProyDda!C$25*DdaAñoBaseVig!$H73+ProyDda!C$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F73+ProyDda!D$24*DdaAñoBaseVig!$G73+ProyDda!D$25*DdaAñoBaseVig!$H73+ProyDda!D$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F73+ProyDda!E$24*DdaAñoBaseVig!$G73+ProyDda!E$25*DdaAñoBaseVig!$H73+ProyDda!E$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F73+ProyDda!F$24*DdaAñoBaseVig!$G73+ProyDda!F$25*DdaAñoBaseVig!$H73+ProyDda!F$26*DdaAñoBaseVig!$I73)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F73+ProyDda!G$24*DdaAñoBaseVig!$G73+ProyDda!G$25*DdaAñoBaseVig!$H73+ProyDda!G$26*DdaAñoBaseVig!$I73)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I73*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I73*ProyDda!G$26","v":0},null,{"$f":"+C73-I73-O73","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V73:Y73,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F74+ProyDda!B$24*DdaAñoBaseVig!$G74+ProyDda!B$25*DdaAñoBaseVig!$H74+ProyDda!B$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F74+ProyDda!C$24*DdaAñoBaseVig!$G74+ProyDda!C$25*DdaAñoBaseVig!$H74+ProyDda!C$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F74+ProyDda!D$24*DdaAñoBaseVig!$G74+ProyDda!D$25*DdaAñoBaseVig!$H74+ProyDda!D$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F74+ProyDda!E$24*DdaAñoBaseVig!$G74+ProyDda!E$25*DdaAñoBaseVig!$H74+ProyDda!E$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F74+ProyDda!F$24*DdaAñoBaseVig!$G74+ProyDda!F$25*DdaAñoBaseVig!$H74+ProyDda!F$26*DdaAñoBaseVig!$I74)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F74+ProyDda!G$24*DdaAñoBaseVig!$G74+ProyDda!G$25*DdaAñoBaseVig!$H74+ProyDda!G$26*DdaAñoBaseVig!$I74)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I74*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I74*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V74:Y74,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A75","v":"BTD_2 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F75+ProyDda!B$24*DdaAñoBaseVig!$G75+ProyDda!B$25*DdaAñoBaseVig!$H75+ProyDda!B$26*DdaAñoBaseVig!$I75)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F75+ProyDda!C$24*DdaAñoBaseVig!$G75+ProyDda!C$25*DdaAñoBaseVig!$H75+ProyDda!C$26*DdaAñoBaseVig!$I75)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F75+ProyDda!D$24*DdaAñoBaseVig!$G75+ProyDda!D$25*DdaAñoBaseVig!$H75+ProyDda!D$26*DdaAñoBaseVig!$I75)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F75+ProyDda!E$24*DdaAñoBaseVig!$G75+ProyDda!E$25*DdaAñoBaseVig!$H75+ProyDda!E$26*DdaAñoBaseVig!$I75)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F75+ProyDda!F$24*DdaAñoBaseVig!$G75+ProyDda!F$25*DdaAñoBaseVig!$H75+ProyDda!F$26*DdaAñoBaseVig!$I75)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F75+ProyDda!G$24*DdaAñoBaseVig!$G75+ProyDda!G$25*DdaAñoBaseVig!$H75+ProyDda!G$26*DdaAñoBaseVig!$I75)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I75*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I75*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V75:Y75,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F76+ProyDda!B$24*DdaAñoBaseVig!$G76+ProyDda!B$25*DdaAñoBaseVig!$H76+ProyDda!B$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F76+ProyDda!C$24*DdaAñoBaseVig!$G76+ProyDda!C$25*DdaAñoBaseVig!$H76+ProyDda!C$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F76+ProyDda!D$24*DdaAñoBaseVig!$G76+ProyDda!D$25*DdaAñoBaseVig!$H76+ProyDda!D$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F76+ProyDda!E$24*DdaAñoBaseVig!$G76+ProyDda!E$25*DdaAñoBaseVig!$H76+ProyDda!E$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F76+ProyDda!F$24*DdaAñoBaseVig!$G76+ProyDda!F$25*DdaAñoBaseVig!$H76+ProyDda!F$26*DdaAñoBaseVig!$I76)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F76+ProyDda!G$24*DdaAñoBaseVig!$G76+ProyDda!G$25*DdaAñoBaseVig!$H76+ProyDda!G$26*DdaAñoBaseVig!$I76)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I76*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I76*ProyDda!G$26","v":0},null,{"$f":"+C76-I76-O76","v":0},{"$f":"+D76-J76-P76","v":0},{"$f":"+E76-K76-Q76","v":0},{"$f":"+F76-L76-R76","v":0},{"$f":"+G76-M76-S76","v":0},{"$f":"+SUMPRODUCT(V76:Y76,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F77+ProyDda!B$24*DdaAñoBaseVig!$G77+ProyDda!B$25*DdaAñoBaseVig!$H77+ProyDda!B$26*DdaAñoBaseVig!$I77)","v":22799.432172704208},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F77+ProyDda!C$24*DdaAñoBaseVig!$G77+ProyDda!C$25*DdaAñoBaseVig!$H77+ProyDda!C$26*DdaAñoBaseVig!$I77)","v":22734.74934421376},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F77+ProyDda!D$24*DdaAñoBaseVig!$G77+ProyDda!D$25*DdaAñoBaseVig!$H77+ProyDda!D$26*DdaAñoBaseVig!$I77)","v":23619.352476664877},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F77+ProyDda!E$24*DdaAñoBaseVig!$G77+ProyDda!E$25*DdaAñoBaseVig!$H77+ProyDda!E$26*DdaAñoBaseVig!$I77)","v":24224.946314718567},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F77+ProyDda!F$24*DdaAñoBaseVig!$G77+ProyDda!F$25*DdaAñoBaseVig!$H77+ProyDda!F$26*DdaAñoBaseVig!$I77)","v":24878.037790400569},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F77+ProyDda!G$24*DdaAñoBaseVig!$G77+ProyDda!G$25*DdaAñoBaseVig!$H77+ProyDda!G$26*DdaAñoBaseVig!$I77)","v":25567.653380765019},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I77*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I77*ProyDda!G$26","v":0},null,22734.74934421376,23619.352476664877,24224.946314718567,24878.037790400569,25567.653380765019,{"$f":"+SUMPRODUCT(V77:Y77,PremisaCosto!$F$69:$I$69)","v":80500.827677122928}]
[{"$f":"+DdaAñoBaseVig!A78","v":"BTD_3 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F78+ProyDda!B$24*DdaAñoBaseVig!$G78+ProyDda!B$25*DdaAñoBaseVig!$H78+ProyDda!B$26*DdaAñoBaseVig!$I78)","v":22300.017948310473},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F78+ProyDda!C$24*DdaAñoBaseVig!$G78+ProyDda!C$25*DdaAñoBaseVig!$H78+ProyDda!C$26*DdaAñoBaseVig!$I78)","v":22236.751976361778},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F78+ProyDda!D$24*DdaAñoBaseVig!$G78+ProyDda!D$25*DdaAñoBaseVig!$H78+ProyDda!D$26*DdaAñoBaseVig!$I78)","v":23101.978161880936},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F78+ProyDda!E$24*DdaAñoBaseVig!$G78+ProyDda!E$25*DdaAñoBaseVig!$H78+ProyDda!E$26*DdaAñoBaseVig!$I78)","v":23694.306661805225},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F78+ProyDda!F$24*DdaAñoBaseVig!$G78+ProyDda!F$25*DdaAñoBaseVig!$H78+ProyDda!F$26*DdaAñoBaseVig!$I78)","v":24333.092378891346},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F78+ProyDda!G$24*DdaAñoBaseVig!$G78+ProyDda!G$25*DdaAñoBaseVig!$H78+ProyDda!G$26*DdaAñoBaseVig!$I78)","v":25007.602161682044},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I78*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I78*ProyDda!G$26","v":0},null,22236.751976361778,23101.978161880936,23694.306661805225,24333.092378891346,25007.602161682044,{"$f":"+SUMPRODUCT(V78:Y78,PremisaCosto!$F$69:$I$69)","v":78737.482953759347}]
[{"$f":"+DdaAñoBaseVig!A79","v":"BTD_3 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F79+ProyDda!B$24*DdaAñoBaseVig!$G79+ProyDda!B$25*DdaAñoBaseVig!$H79+ProyDda!B$26*DdaAñoBaseVig!$I79)","v":499.41422439373179},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F79+ProyDda!C$24*DdaAñoBaseVig!$G79+ProyDda!C$25*DdaAñoBaseVig!$H79+ProyDda!C$26*DdaAñoBaseVig!$I79)","v":497.99736785197877},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F79+ProyDda!D$24*DdaAñoBaseVig!$G79+ProyDda!D$25*DdaAñoBaseVig!$H79+ProyDda!D$26*DdaAñoBaseVig!$I79)","v":517.37431478394012},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F79+ProyDda!E$24*DdaAñoBaseVig!$G79+ProyDda!E$25*DdaAñoBaseVig!$H79+ProyDda!E$26*DdaAñoBaseVig!$I79)","v":530.63965291333852},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F79+ProyDda!F$24*DdaAñoBaseVig!$G79+ProyDda!F$25*DdaAñoBaseVig!$H79+ProyDda!F$26*DdaAñoBaseVig!$I79)","v":544.94541150922021},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F79+ProyDda!G$24*DdaAñoBaseVig!$G79+ProyDda!G$25*DdaAñoBaseVig!$H79+ProyDda!G$26*DdaAñoBaseVig!$I79)","v":560.05121908297258},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I79*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I79*ProyDda!G$26","v":0},null,497.99736785197877,517.37431478394012,530.63965291333852,544.94541150922021,560.05121908297258,{"$f":"+SUMPRODUCT(V79:Y79,PremisaCosto!$F$69:$I$69)","v":1763.3447233635804}]
[{"$f":"+DdaAñoBaseVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F80+ProyDda!B$24*DdaAñoBaseVig!$G80+ProyDda!B$25*DdaAñoBaseVig!$H80+ProyDda!B$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F80+ProyDda!C$24*DdaAñoBaseVig!$G80+ProyDda!C$25*DdaAñoBaseVig!$H80+ProyDda!C$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F80+ProyDda!D$24*DdaAñoBaseVig!$G80+ProyDda!D$25*DdaAñoBaseVig!$H80+ProyDda!D$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F80+ProyDda!E$24*DdaAñoBaseVig!$G80+ProyDda!E$25*DdaAñoBaseVig!$H80+ProyDda!E$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F80+ProyDda!F$24*DdaAñoBaseVig!$G80+ProyDda!F$25*DdaAñoBaseVig!$H80+ProyDda!F$26*DdaAñoBaseVig!$I80)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F80+ProyDda!G$24*DdaAñoBaseVig!$G80+ProyDda!G$25*DdaAñoBaseVig!$H80+ProyDda!G$26*DdaAñoBaseVig!$I80)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I80*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I80*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V80:Y80,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F81+ProyDda!B$24*DdaAñoBaseVig!$G81+ProyDda!B$25*DdaAñoBaseVig!$H81+ProyDda!B$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F81+ProyDda!C$24*DdaAñoBaseVig!$G81+ProyDda!C$25*DdaAñoBaseVig!$H81+ProyDda!C$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F81+ProyDda!D$24*DdaAñoBaseVig!$G81+ProyDda!D$25*DdaAñoBaseVig!$H81+ProyDda!D$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F81+ProyDda!E$24*DdaAñoBaseVig!$G81+ProyDda!E$25*DdaAñoBaseVig!$H81+ProyDda!E$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F81+ProyDda!F$24*DdaAñoBaseVig!$G81+ProyDda!F$25*DdaAñoBaseVig!$H81+ProyDda!F$26*DdaAñoBaseVig!$I81)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F81+ProyDda!G$24*DdaAñoBaseVig!$G81+ProyDda!G$25*DdaAñoBaseVig!$H81+ProyDda!G$26*DdaAñoBaseVig!$I81)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I81*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I81*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V81:Y81,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A82","v":"BTD_3 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F82+ProyDda!B$24*DdaAñoBaseVig!$G82+ProyDda!B$25*DdaAñoBaseVig!$H82+ProyDda!B$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F82+ProyDda!C$24*DdaAñoBaseVig!$G82+ProyDda!C$25*DdaAñoBaseVig!$H82+ProyDda!C$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F82+ProyDda!D$24*DdaAñoBaseVig!$G82+ProyDda!D$25*DdaAñoBaseVig!$H82+ProyDda!D$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F82+ProyDda!E$24*DdaAñoBaseVig!$G82+ProyDda!E$25*DdaAñoBaseVig!$H82+ProyDda!E$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F82+ProyDda!F$24*DdaAñoBaseVig!$G82+ProyDda!F$25*DdaAñoBaseVig!$H82+ProyDda!F$26*DdaAñoBaseVig!$I82)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F82+ProyDda!G$24*DdaAñoBaseVig!$G82+ProyDda!G$25*DdaAñoBaseVig!$H82+ProyDda!G$26*DdaAñoBaseVig!$I82)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I82*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I82*ProyDda!G$26","v":0},null,{"$f":"+C82-I82-O82","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V82:Y82,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F83+ProyDda!B$24*DdaAñoBaseVig!$G83+ProyDda!B$25*DdaAñoBaseVig!$H83+ProyDda!B$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F83+ProyDda!C$24*DdaAñoBaseVig!$G83+ProyDda!C$25*DdaAñoBaseVig!$H83+ProyDda!C$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F83+ProyDda!D$24*DdaAñoBaseVig!$G83+ProyDda!D$25*DdaAñoBaseVig!$H83+ProyDda!D$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F83+ProyDda!E$24*DdaAñoBaseVig!$G83+ProyDda!E$25*DdaAñoBaseVig!$H83+ProyDda!E$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F83+ProyDda!F$24*DdaAñoBaseVig!$G83+ProyDda!F$25*DdaAñoBaseVig!$H83+ProyDda!F$26*DdaAñoBaseVig!$I83)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F83+ProyDda!G$24*DdaAñoBaseVig!$G83+ProyDda!G$25*DdaAñoBaseVig!$H83+ProyDda!G$26*DdaAñoBaseVig!$I83)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I83*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I83*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V83:Y83,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A84","v":"BTD_3 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F84+ProyDda!B$24*DdaAñoBaseVig!$G84+ProyDda!B$25*DdaAñoBaseVig!$H84+ProyDda!B$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F84+ProyDda!C$24*DdaAñoBaseVig!$G84+ProyDda!C$25*DdaAñoBaseVig!$H84+ProyDda!C$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F84+ProyDda!D$24*DdaAñoBaseVig!$G84+ProyDda!D$25*DdaAñoBaseVig!$H84+ProyDda!D$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F84+ProyDda!E$24*DdaAñoBaseVig!$G84+ProyDda!E$25*DdaAñoBaseVig!$H84+ProyDda!E$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F84+ProyDda!F$24*DdaAñoBaseVig!$G84+ProyDda!F$25*DdaAñoBaseVig!$H84+ProyDda!F$26*DdaAñoBaseVig!$I84)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F84+ProyDda!G$24*DdaAñoBaseVig!$G84+ProyDda!G$25*DdaAñoBaseVig!$H84+ProyDda!G$26*DdaAñoBaseVig!$I84)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I84*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I84*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V84:Y84,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F85+ProyDda!B$24*DdaAñoBaseVig!$G85+ProyDda!B$25*DdaAñoBaseVig!$H85+ProyDda!B$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F85+ProyDda!C$24*DdaAñoBaseVig!$G85+ProyDda!C$25*DdaAñoBaseVig!$H85+ProyDda!C$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F85+ProyDda!D$24*DdaAñoBaseVig!$G85+ProyDda!D$25*DdaAñoBaseVig!$H85+ProyDda!D$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F85+ProyDda!E$24*DdaAñoBaseVig!$G85+ProyDda!E$25*DdaAñoBaseVig!$H85+ProyDda!E$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F85+ProyDda!F$24*DdaAñoBaseVig!$G85+ProyDda!F$25*DdaAñoBaseVig!$H85+ProyDda!F$26*DdaAñoBaseVig!$I85)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F85+ProyDda!G$24*DdaAñoBaseVig!$G85+ProyDda!G$25*DdaAñoBaseVig!$H85+ProyDda!G$26*DdaAñoBaseVig!$I85)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I85*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I85*ProyDda!G$26","v":0},null,{"$f":"+C85-I85-O85","v":0},{"$f":"+D85-J85-P85","v":0},{"$f":"+E85-K85-Q85","v":0},{"$f":"+F85-L85-R85","v":0},{"$f":"+G85-M85-S85","v":0},{"$f":"+SUMPRODUCT(V85:Y85,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F86+ProyDda!B$24*DdaAñoBaseVig!$G86+ProyDda!B$25*DdaAñoBaseVig!$H86+ProyDda!B$26*DdaAñoBaseVig!$I86)","v":80011.970147243919},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F86+ProyDda!C$24*DdaAñoBaseVig!$G86+ProyDda!C$25*DdaAñoBaseVig!$H86+ProyDda!C$26*DdaAñoBaseVig!$I86)","v":79784.973242101129},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F86+ProyDda!D$24*DdaAñoBaseVig!$G86+ProyDda!D$25*DdaAñoBaseVig!$H86+ProyDda!D$26*DdaAñoBaseVig!$I86)","v":82889.385619115259},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F86+ProyDda!E$24*DdaAñoBaseVig!$G86+ProyDda!E$25*DdaAñoBaseVig!$H86+ProyDda!E$26*DdaAñoBaseVig!$I86)","v":85014.64714864218},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F86+ProyDda!F$24*DdaAñoBaseVig!$G86+ProyDda!F$25*DdaAñoBaseVig!$H86+ProyDda!F$26*DdaAñoBaseVig!$I86)","v":87306.596143681119},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F86+ProyDda!G$24*DdaAñoBaseVig!$G86+ProyDda!G$25*DdaAñoBaseVig!$H86+ProyDda!G$26*DdaAñoBaseVig!$I86)","v":89726.722294689986},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I86*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I86*ProyDda!G$26","v":0},null,79784.973242101129,82889.385619115259,85014.64714864218,87306.596143681119,89726.722294689986,{"$f":"+SUMPRODUCT(V86:Y86,PremisaCosto!$F$69:$I$69)","v":282508.34372277383}]
[{"$f":"+DdaAñoBaseVig!A87","v":"BTD_4 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F87+ProyDda!B$24*DdaAñoBaseVig!$G87+ProyDda!B$25*DdaAñoBaseVig!$H87+ProyDda!B$26*DdaAñoBaseVig!$I87)","v":80011.970147243919},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F87+ProyDda!C$24*DdaAñoBaseVig!$G87+ProyDda!C$25*DdaAñoBaseVig!$H87+ProyDda!C$26*DdaAñoBaseVig!$I87)","v":79784.973242101129},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F87+ProyDda!D$24*DdaAñoBaseVig!$G87+ProyDda!D$25*DdaAñoBaseVig!$H87+ProyDda!D$26*DdaAñoBaseVig!$I87)","v":82889.385619115259},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F87+ProyDda!E$24*DdaAñoBaseVig!$G87+ProyDda!E$25*DdaAñoBaseVig!$H87+ProyDda!E$26*DdaAñoBaseVig!$I87)","v":85014.64714864218},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F87+ProyDda!F$24*DdaAñoBaseVig!$G87+ProyDda!F$25*DdaAñoBaseVig!$H87+ProyDda!F$26*DdaAñoBaseVig!$I87)","v":87306.596143681119},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F87+ProyDda!G$24*DdaAñoBaseVig!$G87+ProyDda!G$25*DdaAñoBaseVig!$H87+ProyDda!G$26*DdaAñoBaseVig!$I87)","v":89726.722294689986},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I87*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I87*ProyDda!G$26","v":0},null,79784.973242101129,82889.385619115259,85014.64714864218,87306.596143681119,89726.722294689986,{"$f":"+SUMPRODUCT(V87:Y87,PremisaCosto!$F$69:$I$69)","v":282508.34372277383}]
[{"$f":"+DdaAñoBaseVig!A88","v":"BTD_4 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F88+ProyDda!B$24*DdaAñoBaseVig!$G88+ProyDda!B$25*DdaAñoBaseVig!$H88+ProyDda!B$26*DdaAñoBaseVig!$I88)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F88+ProyDda!C$24*DdaAñoBaseVig!$G88+ProyDda!C$25*DdaAñoBaseVig!$H88+ProyDda!C$26*DdaAñoBaseVig!$I88)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F88+ProyDda!D$24*DdaAñoBaseVig!$G88+ProyDda!D$25*DdaAñoBaseVig!$H88+ProyDda!D$26*DdaAñoBaseVig!$I88)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F88+ProyDda!E$24*DdaAñoBaseVig!$G88+ProyDda!E$25*DdaAñoBaseVig!$H88+ProyDda!E$26*DdaAñoBaseVig!$I88)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F88+ProyDda!F$24*DdaAñoBaseVig!$G88+ProyDda!F$25*DdaAñoBaseVig!$H88+ProyDda!F$26*DdaAñoBaseVig!$I88)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F88+ProyDda!G$24*DdaAñoBaseVig!$G88+ProyDda!G$25*DdaAñoBaseVig!$H88+ProyDda!G$26*DdaAñoBaseVig!$I88)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I88*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I88*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V88:Y88,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F89+ProyDda!B$24*DdaAñoBaseVig!$G89+ProyDda!B$25*DdaAñoBaseVig!$H89+ProyDda!B$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F89+ProyDda!C$24*DdaAñoBaseVig!$G89+ProyDda!C$25*DdaAñoBaseVig!$H89+ProyDda!C$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F89+ProyDda!D$24*DdaAñoBaseVig!$G89+ProyDda!D$25*DdaAñoBaseVig!$H89+ProyDda!D$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F89+ProyDda!E$24*DdaAñoBaseVig!$G89+ProyDda!E$25*DdaAñoBaseVig!$H89+ProyDda!E$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F89+ProyDda!F$24*DdaAñoBaseVig!$G89+ProyDda!F$25*DdaAñoBaseVig!$H89+ProyDda!F$26*DdaAñoBaseVig!$I89)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F89+ProyDda!G$24*DdaAñoBaseVig!$G89+ProyDda!G$25*DdaAñoBaseVig!$H89+ProyDda!G$26*DdaAñoBaseVig!$I89)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I89*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I89*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V89:Y89,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F90+ProyDda!B$24*DdaAñoBaseVig!$G90+ProyDda!B$25*DdaAñoBaseVig!$H90+ProyDda!B$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F90+ProyDda!C$24*DdaAñoBaseVig!$G90+ProyDda!C$25*DdaAñoBaseVig!$H90+ProyDda!C$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F90+ProyDda!D$24*DdaAñoBaseVig!$G90+ProyDda!D$25*DdaAñoBaseVig!$H90+ProyDda!D$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F90+ProyDda!E$24*DdaAñoBaseVig!$G90+ProyDda!E$25*DdaAñoBaseVig!$H90+ProyDda!E$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F90+ProyDda!F$24*DdaAñoBaseVig!$G90+ProyDda!F$25*DdaAñoBaseVig!$H90+ProyDda!F$26*DdaAñoBaseVig!$I90)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F90+ProyDda!G$24*DdaAñoBaseVig!$G90+ProyDda!G$25*DdaAñoBaseVig!$H90+ProyDda!G$26*DdaAñoBaseVig!$I90)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I90*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I90*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V90:Y90,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A91","v":"BTD_4 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F91+ProyDda!B$24*DdaAñoBaseVig!$G91+ProyDda!B$25*DdaAñoBaseVig!$H91+ProyDda!B$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F91+ProyDda!C$24*DdaAñoBaseVig!$G91+ProyDda!C$25*DdaAñoBaseVig!$H91+ProyDda!C$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F91+ProyDda!D$24*DdaAñoBaseVig!$G91+ProyDda!D$25*DdaAñoBaseVig!$H91+ProyDda!D$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F91+ProyDda!E$24*DdaAñoBaseVig!$G91+ProyDda!E$25*DdaAñoBaseVig!$H91+ProyDda!E$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F91+ProyDda!F$24*DdaAñoBaseVig!$G91+ProyDda!F$25*DdaAñoBaseVig!$H91+ProyDda!F$26*DdaAñoBaseVig!$I91)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F91+ProyDda!G$24*DdaAñoBaseVig!$G91+ProyDda!G$25*DdaAñoBaseVig!$H91+ProyDda!G$26*DdaAñoBaseVig!$I91)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I91*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I91*ProyDda!G$26","v":0},null,{"$f":"+C91-I91-O91","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(V91:Y91,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F92+ProyDda!B$24*DdaAñoBaseVig!$G92+ProyDda!B$25*DdaAñoBaseVig!$H92+ProyDda!B$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F92+ProyDda!C$24*DdaAñoBaseVig!$G92+ProyDda!C$25*DdaAñoBaseVig!$H92+ProyDda!C$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F92+ProyDda!D$24*DdaAñoBaseVig!$G92+ProyDda!D$25*DdaAñoBaseVig!$H92+ProyDda!D$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F92+ProyDda!E$24*DdaAñoBaseVig!$G92+ProyDda!E$25*DdaAñoBaseVig!$H92+ProyDda!E$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F92+ProyDda!F$24*DdaAñoBaseVig!$G92+ProyDda!F$25*DdaAñoBaseVig!$H92+ProyDda!F$26*DdaAñoBaseVig!$I92)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F92+ProyDda!G$24*DdaAñoBaseVig!$G92+ProyDda!G$25*DdaAñoBaseVig!$H92+ProyDda!G$26*DdaAñoBaseVig!$I92)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I92*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I92*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V92:Y92,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A93","v":"BTD_4 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F93+ProyDda!B$24*DdaAñoBaseVig!$G93+ProyDda!B$25*DdaAñoBaseVig!$H93+ProyDda!B$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F93+ProyDda!C$24*DdaAñoBaseVig!$G93+ProyDda!C$25*DdaAñoBaseVig!$H93+ProyDda!C$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F93+ProyDda!D$24*DdaAñoBaseVig!$G93+ProyDda!D$25*DdaAñoBaseVig!$H93+ProyDda!D$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F93+ProyDda!E$24*DdaAñoBaseVig!$G93+ProyDda!E$25*DdaAñoBaseVig!$H93+ProyDda!E$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F93+ProyDda!F$24*DdaAñoBaseVig!$G93+ProyDda!F$25*DdaAñoBaseVig!$H93+ProyDda!F$26*DdaAñoBaseVig!$I93)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F93+ProyDda!G$24*DdaAñoBaseVig!$G93+ProyDda!G$25*DdaAñoBaseVig!$H93+ProyDda!G$26*DdaAñoBaseVig!$I93)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I93*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I93*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V93:Y93,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F94+ProyDda!B$24*DdaAñoBaseVig!$G94+ProyDda!B$25*DdaAñoBaseVig!$H94+ProyDda!B$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F94+ProyDda!C$24*DdaAñoBaseVig!$G94+ProyDda!C$25*DdaAñoBaseVig!$H94+ProyDda!C$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F94+ProyDda!D$24*DdaAñoBaseVig!$G94+ProyDda!D$25*DdaAñoBaseVig!$H94+ProyDda!D$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F94+ProyDda!E$24*DdaAñoBaseVig!$G94+ProyDda!E$25*DdaAñoBaseVig!$H94+ProyDda!E$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F94+ProyDda!F$24*DdaAñoBaseVig!$G94+ProyDda!F$25*DdaAñoBaseVig!$H94+ProyDda!F$26*DdaAñoBaseVig!$I94)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F94+ProyDda!G$24*DdaAñoBaseVig!$G94+ProyDda!G$25*DdaAñoBaseVig!$H94+ProyDda!G$26*DdaAñoBaseVig!$I94)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I94*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I94*ProyDda!G$26","v":0},null,{"$f":"+C94-I94-O94","v":0},{"$f":"+D94-J94-P94","v":0},{"$f":"+E94-K94-Q94","v":0},{"$f":"+F94-L94-R94","v":0},{"$f":"+G94-M94-S94","v":0},{"$f":"+SUMPRODUCT(V94:Y94,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A95","v":"BTS"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F95+ProyDda!B$24*DdaAñoBaseVig!$G95+ProyDda!B$25*DdaAñoBaseVig!$H95+ProyDda!B$26*DdaAñoBaseVig!$I95)","v":637685.89872753469},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F95+ProyDda!C$24*DdaAñoBaseVig!$G95+ProyDda!C$25*DdaAñoBaseVig!$H95+ProyDda!C$26*DdaAñoBaseVig!$I95)","v":631773.19818008319},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F95+ProyDda!D$24*DdaAñoBaseVig!$G95+ProyDda!D$25*DdaAñoBaseVig!$H95+ProyDda!D$26*DdaAñoBaseVig!$I95)","v":653429.54618589254},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F95+ProyDda!E$24*DdaAñoBaseVig!$G95+ProyDda!E$25*DdaAñoBaseVig!$H95+ProyDda!E$26*DdaAñoBaseVig!$I95)","v":664408.53004935966},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F95+ProyDda!F$24*DdaAñoBaseVig!$G95+ProyDda!F$25*DdaAñoBaseVig!$H95+ProyDda!F$26*DdaAñoBaseVig!$I95)","v":675845.2433964574},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F95+ProyDda!G$24*DdaAñoBaseVig!$G95+ProyDda!G$25*DdaAñoBaseVig!$H95+ProyDda!G$26*DdaAñoBaseVig!$I95)","v":688074.60475873307},null,{"$f":"+ClientesVig!D95*0.01*12","v":22936.597954705438},{"$f":"+ClientesVig!E95*0.01*12","v":23325.060522254185},{"$f":"+ClientesVig!F95*0.01*12","v":24115.126282431451},{"$f":"+ClientesVig!G95*0.01*12","v":24931.919871032631},{"$f":"+ClientesVig!H95*0.01*12","v":25776.349357449079},null,{"$f":"+DdaAñoBaseVig!$I95*ProyDda!C$26-DdaAñoBaseVig!$N95*0.01*12","v":588.76028865657588},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!D$26-DdaAñoBaseVig!$N95*0.01*12","v":604.13330254091773},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!E$26-DdaAñoBaseVig!$N95*0.01*12","v":604.66681775181871},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!F$26-DdaAñoBaseVig!$N95*0.01*12","v":604.592893780586},{"$f":"+DdaAñoBaseVig!$I95*ProyDda!G$26-DdaAñoBaseVig!$N95*0.01*12","v":605.12644515993702},null,608247.83993672114,629500.35236109747,639688.73694917641,650308.73063164426,661693.12895612407,{"$f":"+SUMPRODUCT(V95:Y95,PremisaCosto!$F$69:$I$69)","v":2116678.2539995676}]
[{"$f":"+DdaAñoBaseVig!A96","v":"BTS_1 (0-300)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F96+ProyDda!B$24*DdaAñoBaseVig!$G96+ProyDda!B$25*DdaAñoBaseVig!$H96+ProyDda!B$26*DdaAñoBaseVig!$I96)","v":217996.0608396598},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F96+ProyDda!C$24*DdaAñoBaseVig!$G96+ProyDda!C$25*DdaAñoBaseVig!$H96+ProyDda!C$26*DdaAñoBaseVig!$I96)","v":215494.27218342235},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F96+ProyDda!D$24*DdaAñoBaseVig!$G96+ProyDda!D$25*DdaAñoBaseVig!$H96+ProyDda!D$26*DdaAñoBaseVig!$I96)","v":222535.72477361833},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F96+ProyDda!E$24*DdaAñoBaseVig!$G96+ProyDda!E$25*DdaAñoBaseVig!$H96+ProyDda!E$26*DdaAñoBaseVig!$I96)","v":225589.89098932079},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F96+ProyDda!F$24*DdaAñoBaseVig!$G96+ProyDda!F$25*DdaAñoBaseVig!$H96+ProyDda!F$26*DdaAñoBaseVig!$I96)","v":228698.21112778864},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F96+ProyDda!G$24*DdaAñoBaseVig!$G96+ProyDda!G$25*DdaAñoBaseVig!$H96+ProyDda!G$26*DdaAñoBaseVig!$I96)","v":232050.54899467103},null,{"$f":"+ClientesVig!D96*0.01*12","v":17784.710496960579},{"$f":"+ClientesVig!E96*0.01*12","v":18089.26364685352},{"$f":"+ClientesVig!F96*0.01*12","v":18708.728020793948},{"$f":"+ClientesVig!G96*0.01*12","v":19349.269095373202},{"$f":"+ClientesVig!H96*0.01*12","v":20011.619459740268},null,{"$f":"+DdaAñoBaseVig!$I96*ProyDda!C$26-DdaAñoBaseVig!$N96*0.01*12","v":14.604359343741894},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!D$26-DdaAñoBaseVig!$N96*0.01*12","v":15.066217720154366},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!E$26-DdaAñoBaseVig!$N96*0.01*12","v":15.082246357801608},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!F$26-DdaAñoBaseVig!$N96*0.01*12","v":15.080025426656398},{"$f":"+DdaAñoBaseVig!$I96*ProyDda!G$26-DdaAñoBaseVig!$N96*0.01*12","v":15.096055150928663},null,197694.95732711803,204431.39490904467,206866.08072216902,209333.86200698878,212023.83347977983,{"$f":"+SUMPRODUCT(V96:Y96,PremisaCosto!$F$69:$I$69)","v":683199.75920134317}]
[{"$f":"+DdaAñoBaseVig!A97","v":"BTS_1 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F97+ProyDda!B$24*DdaAñoBaseVig!$G97+ProyDda!B$25*DdaAñoBaseVig!$H97+ProyDda!B$26*DdaAñoBaseVig!$I97)","v":151495.4749664269},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F97+ProyDda!C$24*DdaAñoBaseVig!$G97+ProyDda!C$25*DdaAñoBaseVig!$H97+ProyDda!C$26*DdaAñoBaseVig!$I97)","v":149786.39643069389},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F97+ProyDda!D$24*DdaAñoBaseVig!$G97+ProyDda!D$25*DdaAñoBaseVig!$H97+ProyDda!D$26*DdaAñoBaseVig!$I97)","v":154702.05297791286},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F97+ProyDda!E$24*DdaAñoBaseVig!$G97+ProyDda!E$25*DdaAñoBaseVig!$H97+ProyDda!E$26*DdaAñoBaseVig!$I97)","v":156867.47143258969},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F97+ProyDda!F$24*DdaAñoBaseVig!$G97+ProyDda!F$25*DdaAñoBaseVig!$H97+ProyDda!F$26*DdaAñoBaseVig!$I97)","v":159076.80515707951},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F97+ProyDda!G$24*DdaAñoBaseVig!$G97+ProyDda!G$25*DdaAñoBaseVig!$H97+ProyDda!G$26*DdaAñoBaseVig!$I97)","v":161457.37098728199},null,{"$f":"+ClientesVig!D97*0.01*12","v":13182.342735450486},{"$f":"+ClientesVig!E97*0.01*12","v":13406.25180795827},{"$f":"+ClientesVig!F97*0.01*12","v":13861.655011407191},{"$f":"+ClientesVig!G97*0.01*12","v":14332.487761062039},{"$f":"+ClientesVig!H97*0.01*12","v":14819.277471204512},null,{"$f":"+DdaAñoBaseVig!$I97*ProyDda!C$26-DdaAñoBaseVig!$N97*0.01*12","v":14.604359343741894},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!D$26-DdaAñoBaseVig!$N97*0.01*12","v":15.066217720154366},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!E$26-DdaAñoBaseVig!$N97*0.01*12","v":15.082246357801608},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!F$26-DdaAñoBaseVig!$N97*0.01*12","v":15.080025426656398},{"$f":"+DdaAñoBaseVig!$I97*ProyDda!G$26-DdaAñoBaseVig!$N97*0.01*12","v":15.096055150928663},null,136589.44933589967,141280.73495223443,142990.7341748247,144729.2373705908,146622.99746092653,{"$f":"+SUMPRODUCT(V97:Y97,PremisaCosto!$F$69:$I$69)","v":472290.47199029312}]
[{"$f":"+DdaAñoBaseVig!A98","v":"BTS_1 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F98+ProyDda!B$24*DdaAñoBaseVig!$G98+ProyDda!B$25*DdaAñoBaseVig!$H98+ProyDda!B$26*DdaAñoBaseVig!$I98)","v":46.370188764688876},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F98+ProyDda!C$24*DdaAñoBaseVig!$G98+ProyDda!C$25*DdaAñoBaseVig!$H98+ProyDda!C$26*DdaAñoBaseVig!$I98)","v":46.238634831932302},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F98+ProyDda!D$24*DdaAñoBaseVig!$G98+ProyDda!D$25*DdaAñoBaseVig!$H98+ProyDda!D$26*DdaAñoBaseVig!$I98)","v":48.037767982393042},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F98+ProyDda!E$24*DdaAñoBaseVig!$G98+ProyDda!E$25*DdaAñoBaseVig!$H98+ProyDda!E$26*DdaAñoBaseVig!$I98)","v":49.269443419420007},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F98+ProyDda!F$24*DdaAñoBaseVig!$G98+ProyDda!F$25*DdaAñoBaseVig!$H98+ProyDda!F$26*DdaAñoBaseVig!$I98)","v":50.597721017677038},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F98+ProyDda!G$24*DdaAñoBaseVig!$G98+ProyDda!G$25*DdaAñoBaseVig!$H98+ProyDda!G$26*DdaAñoBaseVig!$I98)","v":52.000282487543643},null,{"$f":"+ClientesVig!D98*0.01*12","v":2.4786299111493451},{"$f":"+ClientesVig!E98*0.01*12","v":2.5065879879028108},{"$f":"+ClientesVig!F98*0.01*12","v":2.5632150476246416},{"$f":"+ClientesVig!G98*0.01*12","v":2.6212521576584535},{"$f":"+ClientesVig!H98*0.01*12","v":2.6806777396607577},null,{"$f":"+DdaAñoBaseVig!$I98*ProyDda!C$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!D$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!E$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!F$26-DdaAñoBaseVig!$N98*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I98*ProyDda!G$26-DdaAñoBaseVig!$N98*0.01*12","v":0},null,43.760004920782954,45.53117999449023,46.706228371795362,47.976468860018585,49.319604747882885,{"$f":"+SUMPRODUCT(V98:Y98,PremisaCosto!$F$69:$I$69)","v":155.22609916174667}]
[{"$f":"+DdaAñoBaseVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F99+ProyDda!B$24*DdaAñoBaseVig!$G99+ProyDda!B$25*DdaAñoBaseVig!$H99+ProyDda!B$26*DdaAñoBaseVig!$I99)","v":66189.939331948597},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F99+ProyDda!C$24*DdaAñoBaseVig!$G99+ProyDda!C$25*DdaAñoBaseVig!$H99+ProyDda!C$26*DdaAñoBaseVig!$I99)","v":65400.486815267162},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F99+ProyDda!D$24*DdaAñoBaseVig!$G99+ProyDda!D$25*DdaAñoBaseVig!$H99+ProyDda!D$26*DdaAñoBaseVig!$I99)","v":67516.017498716756},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F99+ProyDda!E$24*DdaAñoBaseVig!$G99+ProyDda!E$25*DdaAñoBaseVig!$H99+ProyDda!E$26*DdaAñoBaseVig!$I99)","v":68399.966476220899},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F99+ProyDda!F$24*DdaAñoBaseVig!$G99+ProyDda!F$25*DdaAñoBaseVig!$H99+ProyDda!F$26*DdaAñoBaseVig!$I99)","v":69294.011672066146},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F99+ProyDda!G$24*DdaAñoBaseVig!$G99+ProyDda!G$25*DdaAñoBaseVig!$H99+ProyDda!G$26*DdaAñoBaseVig!$I99)","v":70260.477600464554},null,{"$f":"+ClientesVig!D99*0.01*12","v":4583.9901501970025},{"$f":"+ClientesVig!E99*0.01*12","v":4664.3292755132425},{"$f":"+ClientesVig!F99*0.01*12","v":4827.7703320659584},{"$f":"+ClientesVig!G99*0.01*12","v":4996.8377926968724},{"$f":"+ClientesVig!H99*0.01*12","v":5171.7361586659808},null,{"$f":"+DdaAñoBaseVig!$I99*ProyDda!C$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!D$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!E$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!F$26-DdaAñoBaseVig!$N99*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I99*ProyDda!G$26-DdaAñoBaseVig!$N99*0.01*12","v":0},null,{"$f":"+C99-I99-O99","v":60816.496665070161},{"$f":"+D99-J99-P99","v":62851.688223203513},{"$f":"+E99-K99-Q99","v":63572.196144154943},{"$f":"+F99-L99-R99","v":64297.173879369271},{"$f":"+G99-M99-S99","v":65088.741441798571},{"$f":"+SUMPRODUCT(V99:Y99,PremisaCosto!$F$69:$I$69)","v":209907.17672615746}]
[{"$f":"+DdaAñoBaseVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F100+ProyDda!B$24*DdaAñoBaseVig!$G100+ProyDda!B$25*DdaAñoBaseVig!$H100+ProyDda!B$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F100+ProyDda!C$24*DdaAñoBaseVig!$G100+ProyDda!C$25*DdaAñoBaseVig!$H100+ProyDda!C$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F100+ProyDda!D$24*DdaAñoBaseVig!$G100+ProyDda!D$25*DdaAñoBaseVig!$H100+ProyDda!D$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F100+ProyDda!E$24*DdaAñoBaseVig!$G100+ProyDda!E$25*DdaAñoBaseVig!$H100+ProyDda!E$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F100+ProyDda!F$24*DdaAñoBaseVig!$G100+ProyDda!F$25*DdaAñoBaseVig!$H100+ProyDda!F$26*DdaAñoBaseVig!$I100)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F100+ProyDda!G$24*DdaAñoBaseVig!$G100+ProyDda!G$25*DdaAñoBaseVig!$H100+ProyDda!G$26*DdaAñoBaseVig!$I100)","v":0},null,{"$f":"+ClientesVig!D100*0.01*12","v":0},{"$f":"+ClientesVig!E100*0.01*12","v":0},{"$f":"+ClientesVig!F100*0.01*12","v":0},{"$f":"+ClientesVig!G100*0.01*12","v":0},{"$f":"+ClientesVig!H100*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I100*ProyDda!C$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!D$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!E$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!F$26-DdaAñoBaseVig!$N100*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I100*ProyDda!G$26-DdaAñoBaseVig!$N100*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V100:Y100,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A101","v":"BTS_1 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F101+ProyDda!B$24*DdaAñoBaseVig!$G101+ProyDda!B$25*DdaAñoBaseVig!$H101+ProyDda!B$26*DdaAñoBaseVig!$I101)","v":261.41667655362687},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F101+ProyDda!C$24*DdaAñoBaseVig!$G101+ProyDda!C$25*DdaAñoBaseVig!$H101+ProyDda!C$26*DdaAñoBaseVig!$I101)","v":258.2987396694009},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F101+ProyDda!D$24*DdaAñoBaseVig!$G101+ProyDda!D$25*DdaAñoBaseVig!$H101+ProyDda!D$26*DdaAñoBaseVig!$I101)","v":266.65401247968549},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F101+ProyDda!E$24*DdaAñoBaseVig!$G101+ProyDda!E$25*DdaAñoBaseVig!$H101+ProyDda!E$26*DdaAñoBaseVig!$I101)","v":270.14516243803837},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F101+ProyDda!F$24*DdaAñoBaseVig!$G101+ProyDda!F$25*DdaAñoBaseVig!$H101+ProyDda!F$26*DdaAñoBaseVig!$I101)","v":273.67618733616496},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F101+ProyDda!G$24*DdaAñoBaseVig!$G101+ProyDda!G$25*DdaAñoBaseVig!$H101+ProyDda!G$26*DdaAñoBaseVig!$I101)","v":277.49323738265559},null,{"$f":"+ClientesVig!D101*0.01*12","v":15.634515851255173},{"$f":"+ClientesVig!E101*0.01*12","v":15.908526764690212},{"$f":"+ClientesVig!F101*0.01*12","v":16.465971633831028},{"$f":"+ClientesVig!G101*0.01*12","v":17.042606357413906},{"$f":"+ClientesVig!H101*0.01*12","v":17.639128423453933},null,{"$f":"+DdaAñoBaseVig!$I101*ProyDda!C$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!D$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!E$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!F$26-DdaAñoBaseVig!$N101*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I101*ProyDda!G$26-DdaAñoBaseVig!$N101*0.01*12","v":0},null,{"$f":"+C101-I101-O101","v":242.66422381814573},250.74548571499528,253.67919080420734,256.63358097875107,259.85410895920165,{"$f":"+SUMPRODUCT(V101:Y101,PremisaCosto!$F$69:$I$69)","v":837.69419283545403}]
[{"$f":"+DdaAñoBaseVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F102+ProyDda!B$24*DdaAñoBaseVig!$G102+ProyDda!B$25*DdaAñoBaseVig!$H102+ProyDda!B$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F102+ProyDda!C$24*DdaAñoBaseVig!$G102+ProyDda!C$25*DdaAñoBaseVig!$H102+ProyDda!C$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F102+ProyDda!D$24*DdaAñoBaseVig!$G102+ProyDda!D$25*DdaAñoBaseVig!$H102+ProyDda!D$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F102+ProyDda!E$24*DdaAñoBaseVig!$G102+ProyDda!E$25*DdaAñoBaseVig!$H102+ProyDda!E$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F102+ProyDda!F$24*DdaAñoBaseVig!$G102+ProyDda!F$25*DdaAñoBaseVig!$H102+ProyDda!F$26*DdaAñoBaseVig!$I102)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F102+ProyDda!G$24*DdaAñoBaseVig!$G102+ProyDda!G$25*DdaAñoBaseVig!$H102+ProyDda!G$26*DdaAñoBaseVig!$I102)","v":0},null,{"$f":"+ClientesVig!D102*0.01*12","v":0},{"$f":"+ClientesVig!E102*0.01*12","v":0},{"$f":"+ClientesVig!F102*0.01*12","v":0},{"$f":"+ClientesVig!G102*0.01*12","v":0},{"$f":"+ClientesVig!H102*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I102*ProyDda!C$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!D$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!E$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!F$26-DdaAñoBaseVig!$N102*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I102*ProyDda!G$26-DdaAñoBaseVig!$N102*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V102:Y102,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A103","v":"BTS_1 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F103+ProyDda!B$24*DdaAñoBaseVig!$G103+ProyDda!B$25*DdaAñoBaseVig!$H103+ProyDda!B$26*DdaAñoBaseVig!$I103)","v":2.1460497755487773},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F103+ProyDda!C$24*DdaAñoBaseVig!$G103+ProyDda!C$25*DdaAñoBaseVig!$H103+ProyDda!C$26*DdaAñoBaseVig!$I103)","v":2.1399613533235091},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F103+ProyDda!D$24*DdaAñoBaseVig!$G103+ProyDda!D$25*DdaAñoBaseVig!$H103+ProyDda!D$26*DdaAñoBaseVig!$I103)","v":2.2232266881558065},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F103+ProyDda!E$24*DdaAñoBaseVig!$G103+ProyDda!E$25*DdaAñoBaseVig!$H103+ProyDda!E$26*DdaAñoBaseVig!$I103)","v":2.2802296218422331},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F103+ProyDda!F$24*DdaAñoBaseVig!$G103+ProyDda!F$25*DdaAñoBaseVig!$H103+ProyDda!F$26*DdaAñoBaseVig!$I103)","v":2.3417033815474486},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F103+ProyDda!G$24*DdaAñoBaseVig!$G103+ProyDda!G$25*DdaAñoBaseVig!$H103+ProyDda!G$26*DdaAñoBaseVig!$I103)","v":2.4066150588079194},null,{"$f":"+ClientesVig!D103*0.01*12","v":0.1410482936990736},{"$f":"+ClientesVig!E103*0.01*12","v":0.14263926902114396},{"$f":"+ClientesVig!F103*0.01*12","v":0.14586167431651784},{"$f":"+ClientesVig!G103*0.01*12","v":0.14916431958222379},{"$f":"+ClientesVig!H103*0.01*12","v":0.15254597688644503},null,{"$f":"+DdaAñoBaseVig!$I103*ProyDda!C$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!D$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!E$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!F$26-DdaAñoBaseVig!$N103*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I103*ProyDda!G$26-DdaAñoBaseVig!$N103*0.01*12","v":0},null,1.9989130596244356,2.0805874191346625,2.1343679475257153,2.192539061965225,2.2540690819214744,{"$f":"+SUMPRODUCT(V103:Y103,PremisaCosto!$F$69:$I$69)","v":7.0936881483638627}]
[{"$f":"+DdaAñoBaseVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F104+ProyDda!B$24*DdaAñoBaseVig!$G104+ProyDda!B$25*DdaAñoBaseVig!$H104+ProyDda!B$26*DdaAñoBaseVig!$I104)","v":0.71362619042344877},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F104+ProyDda!C$24*DdaAñoBaseVig!$G104+ProyDda!C$25*DdaAñoBaseVig!$H104+ProyDda!C$26*DdaAñoBaseVig!$I104)","v":0.71160160664733541},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F104+ProyDda!D$24*DdaAñoBaseVig!$G104+ProyDda!D$25*DdaAñoBaseVig!$H104+ProyDda!D$26*DdaAñoBaseVig!$I104)","v":0.73928983847108731},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F104+ProyDda!E$24*DdaAñoBaseVig!$G104+ProyDda!E$25*DdaAñoBaseVig!$H104+ProyDda!E$26*DdaAñoBaseVig!$I104)","v":0.75824503087765815},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F104+ProyDda!F$24*DdaAñoBaseVig!$G104+ProyDda!F$25*DdaAñoBaseVig!$H104+ProyDda!F$26*DdaAñoBaseVig!$I104)","v":0.77868690759891046},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F104+ProyDda!G$24*DdaAñoBaseVig!$G104+ProyDda!G$25*DdaAñoBaseVig!$H104+ProyDda!G$26*DdaAñoBaseVig!$I104)","v":0.80027199545901884},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I104*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I104*ProyDda!G$26","v":0},null,0.71160160664733541,0.73928983847108731,0.75824503087765815,0.77868690759891046,0.80027199545901884,{"$f":"+SUMPRODUCT(V104:Y104,PremisaCosto!$F$69:$I$69)","v":2.5196899004325513}]
[{"$f":"+DdaAñoBaseVig!A105","v":"BTS_2 (301-750)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F105+ProyDda!B$24*DdaAñoBaseVig!$G105+ProyDda!B$25*DdaAñoBaseVig!$H105+ProyDda!B$26*DdaAñoBaseVig!$I105)","v":169281.25319144316},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F105+ProyDda!C$24*DdaAñoBaseVig!$G105+ProyDda!C$25*DdaAñoBaseVig!$H105+ProyDda!C$26*DdaAñoBaseVig!$I105)","v":167460.5759005243},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F105+ProyDda!D$24*DdaAñoBaseVig!$G105+ProyDda!D$25*DdaAñoBaseVig!$H105+ProyDda!D$26*DdaAñoBaseVig!$I105)","v":173020.39239811889},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F105+ProyDda!E$24*DdaAñoBaseVig!$G105+ProyDda!E$25*DdaAñoBaseVig!$H105+ProyDda!E$26*DdaAñoBaseVig!$I105)","v":175569.5602914294},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F105+ProyDda!F$24*DdaAñoBaseVig!$G105+ProyDda!F$25*DdaAñoBaseVig!$H105+ProyDda!F$26*DdaAñoBaseVig!$I105)","v":178186.75619954095},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F105+ProyDda!G$24*DdaAñoBaseVig!$G105+ProyDda!G$25*DdaAñoBaseVig!$H105+ProyDda!G$26*DdaAñoBaseVig!$I105)","v":181000.28066212856},null,{"$f":"+ClientesVig!D105*0.01*12","v":3871.8053461046511},{"$f":"+ClientesVig!E105*0.01*12","v":3936.8356902112118},{"$f":"+ClientesVig!F105*0.01*12","v":4069.0870503227929},{"$f":"+ClientesVig!G105*0.01*12","v":4205.7928062351066},{"$f":"+ClientesVig!H105*0.01*12","v":4347.1015923972927},null,{"$f":"+DdaAñoBaseVig!$I105*ProyDda!C$26-DdaAñoBaseVig!$N105*0.01*12","v":51.156194072550072},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!D$26-DdaAñoBaseVig!$N105*0.01*12","v":52.49973189184449},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!E$26-DdaAñoBaseVig!$N105*0.01*12","v":52.546358914262292},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!F$26-DdaAñoBaseVig!$N105*0.01*12","v":52.539898264980977},{"$f":"+DdaAñoBaseVig!$I105*ProyDda!G$26-DdaAñoBaseVig!$N105*0.01*12","v":52.586528448371688},null,163537.61436034713,169031.05697601583,171447.92688219235,173928.42349504086,176600.59254128291,{"$f":"+SUMPRODUCT(V105:Y105,PremisaCosto!$F$69:$I$69)","v":566800.19145234849}]
[{"$f":"+DdaAñoBaseVig!A106","v":"BTS_2 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F106+ProyDda!B$24*DdaAñoBaseVig!$G106+ProyDda!B$25*DdaAñoBaseVig!$H106+ProyDda!B$26*DdaAñoBaseVig!$I106)","v":108900.89402862819},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F106+ProyDda!C$24*DdaAñoBaseVig!$G106+ProyDda!C$25*DdaAñoBaseVig!$H106+ProyDda!C$26*DdaAñoBaseVig!$I106)","v":107799.17974862123},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F106+ProyDda!D$24*DdaAñoBaseVig!$G106+ProyDda!D$25*DdaAñoBaseVig!$H106+ProyDda!D$26*DdaAñoBaseVig!$I106)","v":111428.24721924785},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F106+ProyDda!E$24*DdaAñoBaseVig!$G106+ProyDda!E$25*DdaAñoBaseVig!$H106+ProyDda!E$26*DdaAñoBaseVig!$I106)","v":113169.31065239199},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F106+ProyDda!F$24*DdaAñoBaseVig!$G106+ProyDda!F$25*DdaAñoBaseVig!$H106+ProyDda!F$26*DdaAñoBaseVig!$I106)","v":114968.93754113025},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F106+ProyDda!G$24*DdaAñoBaseVig!$G106+ProyDda!G$25*DdaAñoBaseVig!$H106+ProyDda!G$26*DdaAñoBaseVig!$I106)","v":116898.76177669695},null,{"$f":"+ClientesVig!D106*0.01*12","v":2481.028131778658},{"$f":"+ClientesVig!E106*0.01*12","v":2521.7007683727375},{"$f":"+ClientesVig!F106*0.01*12","v":2604.3993456014041},{"$f":"+ClientesVig!G106*0.01*12","v":2689.8470758042404},{"$f":"+ClientesVig!H106*0.01*12","v":2778.1306938530606},null,{"$f":"+DdaAñoBaseVig!$I106*ProyDda!C$26-DdaAñoBaseVig!$N106*0.01*12","v":51.156194072550072},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!D$26-DdaAñoBaseVig!$N106*0.01*12","v":52.49973189184449},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!E$26-DdaAñoBaseVig!$N106*0.01*12","v":52.546358914262292},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!F$26-DdaAñoBaseVig!$N106*0.01*12","v":52.539898264980977},{"$f":"+DdaAñoBaseVig!$I106*ProyDda!G$26-DdaAñoBaseVig!$N106*0.01*12","v":52.586528448371688},null,105266.99542277002,108854.04671898326,110512.36494787633,112226.55056706103,114068.04455439551,{"$f":"+SUMPRODUCT(V106:Y106,PremisaCosto!$F$69:$I$69)","v":365507.65655679844}]
[{"$f":"+DdaAñoBaseVig!A107","v":"BTS_2 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F107+ProyDda!B$24*DdaAñoBaseVig!$G107+ProyDda!B$25*DdaAñoBaseVig!$H107+ProyDda!B$26*DdaAñoBaseVig!$I107)","v":121.017556764693},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F107+ProyDda!C$24*DdaAñoBaseVig!$G107+ProyDda!C$25*DdaAñoBaseVig!$H107+ProyDda!C$26*DdaAñoBaseVig!$I107)","v":120.67422550059619},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F107+ProyDda!D$24*DdaAñoBaseVig!$G107+ProyDda!D$25*DdaAñoBaseVig!$H107+ProyDda!D$26*DdaAñoBaseVig!$I107)","v":125.3696279555658},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F107+ProyDda!E$24*DdaAñoBaseVig!$G107+ProyDda!E$25*DdaAñoBaseVig!$H107+ProyDda!E$26*DdaAñoBaseVig!$I107)","v":128.58407146090676},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F107+ProyDda!F$24*DdaAñoBaseVig!$G107+ProyDda!F$25*DdaAñoBaseVig!$H107+ProyDda!F$26*DdaAñoBaseVig!$I107)","v":132.05062861602337},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F107+ProyDda!G$24*DdaAñoBaseVig!$G107+ProyDda!G$25*DdaAñoBaseVig!$H107+ProyDda!G$26*DdaAñoBaseVig!$I107)","v":135.71105284152935},null,{"$f":"+ClientesVig!D107*0.01*12","v":2.3654974255782135},{"$f":"+ClientesVig!E107*0.01*12","v":2.3921794075421019},{"$f":"+ClientesVig!F107*0.01*12","v":2.4462218296832678},{"$f":"+ClientesVig!G107*0.01*12","v":2.5016099429935452},{"$f":"+ClientesVig!H107*0.01*12","v":2.5583231540330891},null,{"$f":"+DdaAñoBaseVig!$I107*ProyDda!C$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!D$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!E$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!F$26-DdaAñoBaseVig!$N107*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I107*ProyDda!G$26-DdaAñoBaseVig!$N107*0.01*12","v":0},null,118.30872807501798,122.9774485480237,126.13784963122349,129.54901867302982,133.15272968749628,{"$f":"+SUMPRODUCT(V107:Y107,PremisaCosto!$F$69:$I$69)","v":419.18088591999765}]
[{"$f":"+DdaAñoBaseVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F108+ProyDda!B$24*DdaAñoBaseVig!$G108+ProyDda!B$25*DdaAñoBaseVig!$H108+ProyDda!B$26*DdaAñoBaseVig!$I108)","v":47999.681288268883},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F108+ProyDda!C$24*DdaAñoBaseVig!$G108+ProyDda!C$25*DdaAñoBaseVig!$H108+ProyDda!C$26*DdaAñoBaseVig!$I108)","v":47427.185383673903},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F108+ProyDda!D$24*DdaAñoBaseVig!$G108+ProyDda!D$25*DdaAñoBaseVig!$H108+ProyDda!D$26*DdaAñoBaseVig!$I108)","v":48961.327877019867},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F108+ProyDda!E$24*DdaAñoBaseVig!$G108+ProyDda!E$25*DdaAñoBaseVig!$H108+ProyDda!E$26*DdaAñoBaseVig!$I108)","v":49602.350812280529},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F108+ProyDda!F$24*DdaAñoBaseVig!$G108+ProyDda!F$25*DdaAñoBaseVig!$H108+ProyDda!F$26*DdaAñoBaseVig!$I108)","v":50250.695332475094},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F108+ProyDda!G$24*DdaAñoBaseVig!$G108+ProyDda!G$25*DdaAñoBaseVig!$H108+ProyDda!G$26*DdaAñoBaseVig!$I108)","v":50951.557986336185},null,{"$f":"+ClientesVig!D108*0.01*12","v":1197.8596383350964},{"$f":"+ClientesVig!E108*0.01*12","v":1218.8533561316613},{"$f":"+ClientesVig!F108*0.01*12","v":1261.5627508896168},{"$f":"+ClientesVig!G108*0.01*12","v":1305.7424023744429},{"$f":"+ClientesVig!H108*0.01*12","v":1351.4457495764764},null,{"$f":"+DdaAñoBaseVig!$I108*ProyDda!C$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!D$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!E$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!F$26-DdaAñoBaseVig!$N108*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I108*ProyDda!G$26-DdaAñoBaseVig!$N108*0.01*12","v":0},null,46229.325745338807,47742.474520888209,48340.788061390915,48944.952930100648,49600.112236759713,{"$f":"+SUMPRODUCT(V108:Y108,PremisaCosto!$F$69:$I$69)","v":159682.43199800249}]
[{"$f":"+DdaAñoBaseVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F109+ProyDda!B$24*DdaAñoBaseVig!$G109+ProyDda!B$25*DdaAñoBaseVig!$H109+ProyDda!B$26*DdaAñoBaseVig!$I109)","v":11962.658345009317},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F109+ProyDda!C$24*DdaAñoBaseVig!$G109+ProyDda!C$25*DdaAñoBaseVig!$H109+ProyDda!C$26*DdaAñoBaseVig!$I109)","v":11819.978795337793},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F109+ProyDda!D$24*DdaAñoBaseVig!$G109+ProyDda!D$25*DdaAñoBaseVig!$H109+ProyDda!D$26*DdaAñoBaseVig!$I109)","v":12202.323469466783},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F109+ProyDda!E$24*DdaAñoBaseVig!$G109+ProyDda!E$25*DdaAñoBaseVig!$H109+ProyDda!E$26*DdaAñoBaseVig!$I109)","v":12362.081579521409},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F109+ProyDda!F$24*DdaAñoBaseVig!$G109+ProyDda!F$25*DdaAñoBaseVig!$H109+ProyDda!F$26*DdaAñoBaseVig!$I109)","v":12523.664402089904},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F109+ProyDda!G$24*DdaAñoBaseVig!$G109+ProyDda!G$25*DdaAñoBaseVig!$H109+ProyDda!G$26*DdaAñoBaseVig!$I109)","v":12698.335988439912},null,{"$f":"+ClientesVig!D109*0.01*12","v":183.46646958696979},{"$f":"+ClientesVig!E109*0.01*12","v":186.68190749336279},{"$f":"+ClientesVig!F109*0.01*12","v":193.22335995045469},{"$f":"+ClientesVig!G109*0.01*12","v":199.98999973537104},{"$f":"+ClientesVig!H109*0.01*12","v":206.9900116659166},null,{"$f":"+DdaAñoBaseVig!$I109*ProyDda!C$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!D$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!E$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!F$26-DdaAñoBaseVig!$N109*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I109*ProyDda!G$26-DdaAñoBaseVig!$N109*0.01*12","v":0},null,11636.512325750822,12015.64156197342,12168.858219570955,12323.674402354533,12491.345976773995,{"$f":"+SUMPRODUCT(V109:Y109,PremisaCosto!$F$69:$I$69)","v":40200.441342003476}]
[{"$f":"+DdaAñoBaseVig!A110","v":"BTS_2 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F110+ProyDda!B$24*DdaAñoBaseVig!$G110+ProyDda!B$25*DdaAñoBaseVig!$H110+ProyDda!B$26*DdaAñoBaseVig!$I110)","v":286.20553247957719},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F110+ProyDda!C$24*DdaAñoBaseVig!$G110+ProyDda!C$25*DdaAñoBaseVig!$H110+ProyDda!C$26*DdaAñoBaseVig!$I110)","v":282.79193699687073},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F110+ProyDda!D$24*DdaAñoBaseVig!$G110+ProyDda!D$25*DdaAñoBaseVig!$H110+ProyDda!D$26*DdaAñoBaseVig!$I110)","v":291.9394991769334},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F110+ProyDda!E$24*DdaAñoBaseVig!$G110+ProyDda!E$25*DdaAñoBaseVig!$H110+ProyDda!E$26*DdaAñoBaseVig!$I110)","v":295.76169769146264},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F110+ProyDda!F$24*DdaAñoBaseVig!$G110+ProyDda!F$25*DdaAñoBaseVig!$H110+ProyDda!F$26*DdaAñoBaseVig!$I110)","v":299.627552289915},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F110+ProyDda!G$24*DdaAñoBaseVig!$G110+ProyDda!G$25*DdaAñoBaseVig!$H110+ProyDda!G$26*DdaAñoBaseVig!$I110)","v":303.80655439283913},null,{"$f":"+ClientesVig!D110*0.01*12","v":6.7153572073875285},{"$f":"+ClientesVig!E110*0.01*12","v":6.8330507247273129},{"$f":"+ClientesVig!F110*0.01*12","v":7.0724851565524229},{"$f":"+ClientesVig!G110*0.01*12","v":7.3201620391551749},{"$f":"+ClientesVig!H110*0.01*12","v":7.5763809584782198},null,{"$f":"+DdaAñoBaseVig!$I110*ProyDda!C$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!D$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!E$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!F$26-DdaAñoBaseVig!$N110*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I110*ProyDda!G$26-DdaAñoBaseVig!$N110*0.01*12","v":0},null,{"$f":"+C110-I110-O110","v":276.07657978948322},285.10644845220611,288.68921253491021,292.30739025075985,296.23017343436089,{"$f":"+SUMPRODUCT(V110:Y110,PremisaCosto!$F$69:$I$69)","v":953.62987309813684}]
[{"$f":"+DdaAñoBaseVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F111+ProyDda!B$24*DdaAñoBaseVig!$G111+ProyDda!B$25*DdaAñoBaseVig!$H111+ProyDda!B$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F111+ProyDda!C$24*DdaAñoBaseVig!$G111+ProyDda!C$25*DdaAñoBaseVig!$H111+ProyDda!C$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F111+ProyDda!D$24*DdaAñoBaseVig!$G111+ProyDda!D$25*DdaAñoBaseVig!$H111+ProyDda!D$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F111+ProyDda!E$24*DdaAñoBaseVig!$G111+ProyDda!E$25*DdaAñoBaseVig!$H111+ProyDda!E$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F111+ProyDda!F$24*DdaAñoBaseVig!$G111+ProyDda!F$25*DdaAñoBaseVig!$H111+ProyDda!F$26*DdaAñoBaseVig!$I111)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F111+ProyDda!G$24*DdaAñoBaseVig!$G111+ProyDda!G$25*DdaAñoBaseVig!$H111+ProyDda!G$26*DdaAñoBaseVig!$I111)","v":0},null,{"$f":"+ClientesVig!D111*0.01*12","v":0},{"$f":"+ClientesVig!E111*0.01*12","v":0},{"$f":"+ClientesVig!F111*0.01*12","v":0},{"$f":"+ClientesVig!G111*0.01*12","v":0},{"$f":"+ClientesVig!H111*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I111*ProyDda!C$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!D$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!E$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!F$26-DdaAñoBaseVig!$N111*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I111*ProyDda!G$26-DdaAñoBaseVig!$N111*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V111:Y111,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A112","v":"BTS_2 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F112+ProyDda!B$24*DdaAñoBaseVig!$G112+ProyDda!B$25*DdaAñoBaseVig!$H112+ProyDda!B$26*DdaAñoBaseVig!$I112)","v":5.3470252238974343},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F112+ProyDda!C$24*DdaAñoBaseVig!$G112+ProyDda!C$25*DdaAñoBaseVig!$H112+ProyDda!C$26*DdaAñoBaseVig!$I112)","v":5.3318555164735137},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F112+ProyDda!D$24*DdaAñoBaseVig!$G112+ProyDda!D$25*DdaAñoBaseVig!$H112+ProyDda!D$26*DdaAñoBaseVig!$I112)","v":5.5393166157906109},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F112+ProyDda!E$24*DdaAñoBaseVig!$G112+ProyDda!E$25*DdaAñoBaseVig!$H112+ProyDda!E$26*DdaAñoBaseVig!$I112)","v":5.6813432023731778},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F112+ProyDda!F$24*DdaAñoBaseVig!$G112+ProyDda!F$25*DdaAñoBaseVig!$H112+ProyDda!F$26*DdaAñoBaseVig!$I112)","v":5.8345091482411116},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F112+ProyDda!G$24*DdaAñoBaseVig!$G112+ProyDda!G$25*DdaAñoBaseVig!$H112+ProyDda!G$26*DdaAñoBaseVig!$I112)","v":5.9962408935117786},null,{"$f":"+ClientesVig!D112*0.01*12","v":0.1234172569866894},{"$f":"+ClientesVig!E112*0.01*12","v":0.12480936039350093},{"$f":"+ClientesVig!F112*0.01*12","v":0.12762896502695312},{"$f":"+ClientesVig!G112*0.01*12","v":0.1305187796344458},{"$f":"+ClientesVig!H112*0.01*12","v":0.1334777297756394},null,{"$f":"+DdaAñoBaseVig!$I112*ProyDda!C$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!D$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!E$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!F$26-DdaAñoBaseVig!$N112*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I112*ProyDda!G$26-DdaAñoBaseVig!$N112*0.01*12","v":0},null,5.2084382594868242,5.4145072553971101,5.5537142373462247,5.7039903686066662,5.8627631637361395,{"$f":"+SUMPRODUCT(V112:Y112,PremisaCosto!$F$69:$I$69)","v":18.456230477301624}]
[{"$f":"+DdaAñoBaseVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F113+ProyDda!B$24*DdaAñoBaseVig!$G113+ProyDda!B$25*DdaAñoBaseVig!$H113+ProyDda!B$26*DdaAñoBaseVig!$I113)","v":5.4494150686103646},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F113+ProyDda!C$24*DdaAñoBaseVig!$G113+ProyDda!C$25*DdaAñoBaseVig!$H113+ProyDda!C$26*DdaAñoBaseVig!$I113)","v":5.4339548774272624},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F113+ProyDda!D$24*DdaAñoBaseVig!$G113+ProyDda!D$25*DdaAñoBaseVig!$H113+ProyDda!D$26*DdaAñoBaseVig!$I113)","v":5.645388636092985},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F113+ProyDda!E$24*DdaAñoBaseVig!$G113+ProyDda!E$25*DdaAñoBaseVig!$H113+ProyDda!E$26*DdaAñoBaseVig!$I113)","v":5.7901348807164945},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F113+ProyDda!F$24*DdaAñoBaseVig!$G113+ProyDda!F$25*DdaAñoBaseVig!$H113+ProyDda!F$26*DdaAñoBaseVig!$I113)","v":5.9462337915053043},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F113+ProyDda!G$24*DdaAñoBaseVig!$G113+ProyDda!G$25*DdaAñoBaseVig!$H113+ProyDda!G$26*DdaAñoBaseVig!$I113)","v":6.1110625276428561},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I113*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I113*ProyDda!G$26","v":0},null,5.4339548774272624,5.645388636092985,5.7901348807164945,5.9462337915053043,6.1110625276428561,{"$f":"+SUMPRODUCT(V113:Y113,PremisaCosto!$F$69:$I$69)","v":19.240936355621905}]
[{"$f":"+DdaAñoBaseVig!A114","v":"BTS_3 (751-más)"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F114+ProyDda!B$24*DdaAñoBaseVig!$G114+ProyDda!B$25*DdaAñoBaseVig!$H114+ProyDda!B$26*DdaAñoBaseVig!$I114)","v":250408.58469643167},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F114+ProyDda!C$24*DdaAñoBaseVig!$G114+ProyDda!C$25*DdaAñoBaseVig!$H114+ProyDda!C$26*DdaAñoBaseVig!$I114)","v":248818.35009613642},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F114+ProyDda!D$24*DdaAñoBaseVig!$G114+ProyDda!D$25*DdaAñoBaseVig!$H114+ProyDda!D$26*DdaAñoBaseVig!$I114)","v":257873.42901415532},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F114+ProyDda!E$24*DdaAñoBaseVig!$G114+ProyDda!E$25*DdaAñoBaseVig!$H114+ProyDda!E$26*DdaAñoBaseVig!$I114)","v":263249.07876860956},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F114+ProyDda!F$24*DdaAñoBaseVig!$G114+ProyDda!F$25*DdaAñoBaseVig!$H114+ProyDda!F$26*DdaAñoBaseVig!$I114)","v":268960.27606912778},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F114+ProyDda!G$24*DdaAñoBaseVig!$G114+ProyDda!G$25*DdaAñoBaseVig!$H114+ProyDda!G$26*DdaAñoBaseVig!$I114)","v":275023.77510193345},null,{"$f":"+ClientesVig!D114*0.01*12","v":1280.0821116402085},{"$f":"+ClientesVig!E114*0.01*12","v":1298.961185189452},{"$f":"+ClientesVig!F114*0.01*12","v":1337.3112113147106},{"$f":"+ClientesVig!G114*0.01*12","v":1376.8579694243203},{"$f":"+ClientesVig!H114*0.01*12","v":1417.6283053115098},null,{"$f":"+DdaAñoBaseVig!$I114*ProyDda!C$26-DdaAñoBaseVig!$N114*0.01*12","v":522.99973524028383},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!D$26-DdaAñoBaseVig!$N114*0.01*12","v":536.56735292891881},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!E$26-DdaAñoBaseVig!$N114*0.01*12","v":537.03821247975475},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!F$26-DdaAñoBaseVig!$N114*0.01*12","v":536.97297008894861},{"$f":"+DdaAñoBaseVig!$I114*ProyDda!G$26-DdaAñoBaseVig!$N114*0.01*12","v":537.44386156063661},null,247015.26824925593,256037.90047603694,261374.72934481507,267046.4451296145,273068.7029350613,{"$f":"+SUMPRODUCT(V114:Y114,PremisaCosto!$F$69:$I$69)","v":866678.3033458757}]
[{"$f":"+DdaAñoBaseVig!A115","v":"BTS_3 Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F115+ProyDda!B$24*DdaAñoBaseVig!$G115+ProyDda!B$25*DdaAñoBaseVig!$H115+ProyDda!B$26*DdaAñoBaseVig!$I115)","v":225196.52904795381},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F115+ProyDda!C$24*DdaAñoBaseVig!$G115+ProyDda!C$25*DdaAñoBaseVig!$H115+ProyDda!C$26*DdaAñoBaseVig!$I115)","v":223894.6933798629},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F115+ProyDda!D$24*DdaAñoBaseVig!$G115+ProyDda!D$25*DdaAñoBaseVig!$H115+ProyDda!D$26*DdaAñoBaseVig!$I115)","v":232134.69893149519},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F115+ProyDda!E$24*DdaAñoBaseVig!$G115+ProyDda!E$25*DdaAñoBaseVig!$H115+ProyDda!E$26*DdaAñoBaseVig!$I115)","v":237155.76708440896},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F115+ProyDda!F$24*DdaAñoBaseVig!$G115+ProyDda!F$25*DdaAñoBaseVig!$H115+ProyDda!F$26*DdaAñoBaseVig!$I115)","v":242505.92300603283},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F115+ProyDda!G$24*DdaAñoBaseVig!$G115+ProyDda!G$25*DdaAñoBaseVig!$H115+ProyDda!G$26*DdaAñoBaseVig!$I115)","v":248180.10769104483},null,{"$f":"+ClientesVig!D115*0.01*12","v":1045.2046859297443},{"$f":"+ClientesVig!E115*0.01*12","v":1060.0180434860283},{"$f":"+ClientesVig!F115*0.01*12","v":1090.097641829366},{"$f":"+ClientesVig!G115*0.01*12","v":1121.0910333149623},{"$f":"+ClientesVig!H115*0.01*12","v":1153.0150185750388},null,{"$f":"+DdaAñoBaseVig!$I115*ProyDda!C$26-DdaAñoBaseVig!$N115*0.01*12","v":522.99973524028383},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!D$26-DdaAñoBaseVig!$N115*0.01*12","v":536.56735292891881},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!E$26-DdaAñoBaseVig!$N115*0.01*12","v":537.03821247975475},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!F$26-DdaAñoBaseVig!$N115*0.01*12","v":536.97297008894861},{"$f":"+DdaAñoBaseVig!$I115*ProyDda!G$26-DdaAñoBaseVig!$N115*0.01*12","v":537.44386156063661},null,222326.48895869288,230538.11353508025,235528.63123009983,240847.85900262892,246489.64881090916,{"$f":"+SUMPRODUCT(V115:Y115,PremisaCosto!$F$69:$I$69)","v":781262.28521701251}]
[{"$f":"+DdaAñoBaseVig!A116","v":"BTS_3 Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F116+ProyDda!B$24*DdaAñoBaseVig!$G116+ProyDda!B$25*DdaAñoBaseVig!$H116+ProyDda!B$26*DdaAñoBaseVig!$I116)","v":1269.3217337019098},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F116+ProyDda!C$24*DdaAñoBaseVig!$G116+ProyDda!C$25*DdaAñoBaseVig!$H116+ProyDda!C$26*DdaAñoBaseVig!$I116)","v":1265.7206212102342},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F116+ProyDda!D$24*DdaAñoBaseVig!$G116+ProyDda!D$25*DdaAñoBaseVig!$H116+ProyDda!D$26*DdaAñoBaseVig!$I116)","v":1314.9694785157806},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F116+ProyDda!E$24*DdaAñoBaseVig!$G116+ProyDda!E$25*DdaAñoBaseVig!$H116+ProyDda!E$26*DdaAñoBaseVig!$I116)","v":1348.6849418928812},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F116+ProyDda!F$24*DdaAñoBaseVig!$G116+ProyDda!F$25*DdaAñoBaseVig!$H116+ProyDda!F$26*DdaAñoBaseVig!$I116)","v":1385.0447598874314},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F116+ProyDda!G$24*DdaAñoBaseVig!$G116+ProyDda!G$25*DdaAñoBaseVig!$H116+ProyDda!G$26*DdaAñoBaseVig!$I116)","v":1423.437999250526},null,{"$f":"+ClientesVig!D116*0.01*12","v":7.3844658763702489},{"$f":"+ClientesVig!E116*0.01*12","v":7.4677600635444747},{"$f":"+ClientesVig!F116*0.01*12","v":7.6364664074460284},{"$f":"+ClientesVig!G116*0.01*12","v":7.809373648127675},{"$f":"+ClientesVig!H116*0.01*12","v":7.9864174982424245},null,{"$f":"+DdaAñoBaseVig!$I116*ProyDda!C$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!D$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!E$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!F$26-DdaAñoBaseVig!$N116*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I116*ProyDda!G$26-DdaAñoBaseVig!$N116*0.01*12","v":0},null,1258.3361553338639,1307.501718452236,1341.0484754854351,1377.2353862393038,1415.4515817522836,{"$f":"+SUMPRODUCT(V116:Y116,PremisaCosto!$F$69:$I$69)","v":4456.4335889272879}]
[{"$f":"+DdaAñoBaseVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F117+ProyDda!B$24*DdaAñoBaseVig!$G117+ProyDda!B$25*DdaAñoBaseVig!$H117+ProyDda!B$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F117+ProyDda!C$24*DdaAñoBaseVig!$G117+ProyDda!C$25*DdaAñoBaseVig!$H117+ProyDda!C$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F117+ProyDda!D$24*DdaAñoBaseVig!$G117+ProyDda!D$25*DdaAñoBaseVig!$H117+ProyDda!D$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F117+ProyDda!E$24*DdaAñoBaseVig!$G117+ProyDda!E$25*DdaAñoBaseVig!$H117+ProyDda!E$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F117+ProyDda!F$24*DdaAñoBaseVig!$G117+ProyDda!F$25*DdaAñoBaseVig!$H117+ProyDda!F$26*DdaAñoBaseVig!$I117)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F117+ProyDda!G$24*DdaAñoBaseVig!$G117+ProyDda!G$25*DdaAñoBaseVig!$H117+ProyDda!G$26*DdaAñoBaseVig!$I117)","v":0},null,{"$f":"+ClientesVig!D117*0.01*12","v":0},{"$f":"+ClientesVig!E117*0.01*12","v":0},{"$f":"+ClientesVig!F117*0.01*12","v":0},{"$f":"+ClientesVig!G117*0.01*12","v":0},{"$f":"+ClientesVig!H117*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I117*ProyDda!C$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!D$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!E$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!F$26-DdaAñoBaseVig!$N117*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I117*ProyDda!G$26-DdaAñoBaseVig!$N117*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V117:Y117,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F118+ProyDda!B$24*DdaAñoBaseVig!$G118+ProyDda!B$25*DdaAñoBaseVig!$H118+ProyDda!B$26*DdaAñoBaseVig!$I118)","v":23858.134047021682},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F118+ProyDda!C$24*DdaAñoBaseVig!$G118+ProyDda!C$25*DdaAñoBaseVig!$H118+ProyDda!C$26*DdaAñoBaseVig!$I118)","v":23573.576240248571},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F118+ProyDda!D$24*DdaAñoBaseVig!$G118+ProyDda!D$25*DdaAñoBaseVig!$H118+ProyDda!D$26*DdaAñoBaseVig!$I118)","v":24336.118329510853},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F118+ProyDda!E$24*DdaAñoBaseVig!$G118+ProyDda!E$25*DdaAñoBaseVig!$H118+ProyDda!E$26*DdaAñoBaseVig!$I118)","v":24654.737343350051},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F118+ProyDda!F$24*DdaAñoBaseVig!$G118+ProyDda!F$25*DdaAñoBaseVig!$H118+ProyDda!F$26*DdaAñoBaseVig!$I118)","v":24976.995534577549},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F118+ProyDda!G$24*DdaAñoBaseVig!$G118+ProyDda!G$25*DdaAñoBaseVig!$H118+ProyDda!G$26*DdaAñoBaseVig!$I118)","v":25325.357746483653},null,{"$f":"+ClientesVig!D118*0.01*12","v":225.49462622701282},{"$f":"+ClientesVig!E118*0.01*12","v":229.44665065136979},{"$f":"+ClientesVig!F118*0.01*12","v":237.48660683581298},{"$f":"+ClientesVig!G118*0.01*12","v":245.80333584110537},{"$f":"+ClientesVig!H118*0.01*12","v":254.4068974478476},null,{"$f":"+DdaAñoBaseVig!$I118*ProyDda!C$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!D$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!E$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!F$26-DdaAñoBaseVig!$N118*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I118*ProyDda!G$26-DdaAñoBaseVig!$N118*0.01*12","v":0},null,23348.081614021557,24106.671678859482,24417.250736514237,24731.192198736444,25070.950849035806,{"$f":"+SUMPRODUCT(V118:Y118,PremisaCosto!$F$69:$I$69)","v":80667.830169164532}]
[{"$f":"+DdaAñoBaseVig!A119","v":"BTS_3 Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F119+ProyDda!B$24*DdaAñoBaseVig!$G119+ProyDda!B$25*DdaAñoBaseVig!$H119+ProyDda!B$26*DdaAñoBaseVig!$I119)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F119+ProyDda!C$24*DdaAñoBaseVig!$G119+ProyDda!C$25*DdaAñoBaseVig!$H119+ProyDda!C$26*DdaAñoBaseVig!$I119)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F119+ProyDda!D$24*DdaAñoBaseVig!$G119+ProyDda!D$25*DdaAñoBaseVig!$H119+ProyDda!D$26*DdaAñoBaseVig!$I119)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F119+ProyDda!E$24*DdaAñoBaseVig!$G119+ProyDda!E$25*DdaAñoBaseVig!$H119+ProyDda!E$26*DdaAñoBaseVig!$I119)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F119+ProyDda!F$24*DdaAñoBaseVig!$G119+ProyDda!F$25*DdaAñoBaseVig!$H119+ProyDda!F$26*DdaAñoBaseVig!$I119)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F119+ProyDda!G$24*DdaAñoBaseVig!$G119+ProyDda!G$25*DdaAñoBaseVig!$H119+ProyDda!G$26*DdaAñoBaseVig!$I119)","v":0},null,{"$f":"+ClientesVig!D119*0.01*12","v":1.2578300651608219},{"$f":"+ClientesVig!E119*0.01*12","v":1.2798748261486144},{"$f":"+ClientesVig!F119*0.01*12","v":1.3247224519239063},{"$f":"+ClientesVig!G119*0.01*12","v":1.3711139423185392},{"$f":"+ClientesVig!H119*0.01*12","v":1.4191054117273447},null,{"$f":"+DdaAñoBaseVig!$I119*ProyDda!C$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!D$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!E$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!F$26-DdaAñoBaseVig!$N119*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I119*ProyDda!G$26-DdaAñoBaseVig!$N119*0.01*12","v":0},null,{"$f":"+C119-I119-O119","v":-1.2578300651608219},-1.2798748261486144,-1.3247224519239063,-1.3711139423185392,-1.4191054117273447,{"$f":"+SUMPRODUCT(V119:Y119,PremisaCosto!$F$69:$I$69)","v":-4.4139301418489723}]
[{"$f":"+DdaAñoBaseVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F120+ProyDda!B$24*DdaAñoBaseVig!$G120+ProyDda!B$25*DdaAñoBaseVig!$H120+ProyDda!B$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F120+ProyDda!C$24*DdaAñoBaseVig!$G120+ProyDda!C$25*DdaAñoBaseVig!$H120+ProyDda!C$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F120+ProyDda!D$24*DdaAñoBaseVig!$G120+ProyDda!D$25*DdaAñoBaseVig!$H120+ProyDda!D$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F120+ProyDda!E$24*DdaAñoBaseVig!$G120+ProyDda!E$25*DdaAñoBaseVig!$H120+ProyDda!E$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F120+ProyDda!F$24*DdaAñoBaseVig!$G120+ProyDda!F$25*DdaAñoBaseVig!$H120+ProyDda!F$26*DdaAñoBaseVig!$I120)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F120+ProyDda!G$24*DdaAñoBaseVig!$G120+ProyDda!G$25*DdaAñoBaseVig!$H120+ProyDda!G$26*DdaAñoBaseVig!$I120)","v":0},null,{"$f":"+ClientesVig!D120*0.01*12","v":0},{"$f":"+ClientesVig!E120*0.01*12","v":0},{"$f":"+ClientesVig!F120*0.01*12","v":0},{"$f":"+ClientesVig!G120*0.01*12","v":0},{"$f":"+ClientesVig!H120*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I120*ProyDda!C$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!D$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!E$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!F$26-DdaAñoBaseVig!$N120*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I120*ProyDda!G$26-DdaAñoBaseVig!$N120*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V120:Y120,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A121","v":"BTS_3 Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F121+ProyDda!B$24*DdaAñoBaseVig!$G121+ProyDda!B$25*DdaAñoBaseVig!$H121+ProyDda!B$26*DdaAñoBaseVig!$I121)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F121+ProyDda!C$24*DdaAñoBaseVig!$G121+ProyDda!C$25*DdaAñoBaseVig!$H121+ProyDda!C$26*DdaAñoBaseVig!$I121)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F121+ProyDda!D$24*DdaAñoBaseVig!$G121+ProyDda!D$25*DdaAñoBaseVig!$H121+ProyDda!D$26*DdaAñoBaseVig!$I121)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F121+ProyDda!E$24*DdaAñoBaseVig!$G121+ProyDda!E$25*DdaAñoBaseVig!$H121+ProyDda!E$26*DdaAñoBaseVig!$I121)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F121+ProyDda!F$24*DdaAñoBaseVig!$G121+ProyDda!F$25*DdaAñoBaseVig!$H121+ProyDda!F$26*DdaAñoBaseVig!$I121)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F121+ProyDda!G$24*DdaAñoBaseVig!$G121+ProyDda!G$25*DdaAñoBaseVig!$H121+ProyDda!G$26*DdaAñoBaseVig!$I121)","v":0},null,{"$f":"+ClientesVig!D121*0.01*12","v":0},{"$f":"+ClientesVig!E121*0.01*12","v":0},{"$f":"+ClientesVig!F121*0.01*12","v":0},{"$f":"+ClientesVig!G121*0.01*12","v":0},{"$f":"+ClientesVig!H121*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I121*ProyDda!C$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!D$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!E$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!F$26-DdaAñoBaseVig!$N121*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I121*ProyDda!G$26-DdaAñoBaseVig!$N121*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V121:Y121,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F122+ProyDda!B$24*DdaAñoBaseVig!$G122+ProyDda!B$25*DdaAñoBaseVig!$H122+ProyDda!B$26*DdaAñoBaseVig!$I122)","v":84.599867754271997},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F122+ProyDda!C$24*DdaAñoBaseVig!$G122+ProyDda!C$25*DdaAñoBaseVig!$H122+ProyDda!C$26*DdaAñoBaseVig!$I122)","v":84.359854814703453},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F122+ProyDda!D$24*DdaAñoBaseVig!$G122+ProyDda!D$25*DdaAñoBaseVig!$H122+ProyDda!D$26*DdaAñoBaseVig!$I122)","v":87.642274633473136},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F122+ProyDda!E$24*DdaAñoBaseVig!$G122+ProyDda!E$25*DdaAñoBaseVig!$H122+ProyDda!E$26*DdaAñoBaseVig!$I122)","v":89.889398957625431},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F122+ProyDda!F$24*DdaAñoBaseVig!$G122+ProyDda!F$25*DdaAñoBaseVig!$H122+ProyDda!F$26*DdaAñoBaseVig!$I122)","v":92.312768629975764},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F122+ProyDda!G$24*DdaAñoBaseVig!$G122+ProyDda!G$25*DdaAñoBaseVig!$H122+ProyDda!G$26*DdaAñoBaseVig!$I122)","v":94.871665154423582},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I122*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I122*ProyDda!G$26","v":0},null,84.359854814703453,87.642274633473136,89.889398957625431,92.312768629975764,94.871665154423582,{"$f":"+SUMPRODUCT(V122:Y122,PremisaCosto!$F$69:$I$69)","v":298.7074118340322}]
[{"$f":"+DdaAñoBaseVig!A123","v":"Alumbrado Público"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F123+ProyDda!B$24*DdaAñoBaseVig!$G123+ProyDda!B$25*DdaAñoBaseVig!$H123+ProyDda!B$26*DdaAñoBaseVig!$I123)","v":42081.487707909619},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F123+ProyDda!C$24*DdaAñoBaseVig!$G123+ProyDda!C$25*DdaAñoBaseVig!$H123+ProyDda!C$26*DdaAñoBaseVig!$I123)","v":40619.871940345773},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F123+ProyDda!D$24*DdaAñoBaseVig!$G123+ProyDda!D$25*DdaAñoBaseVig!$H123+ProyDda!D$26*DdaAñoBaseVig!$I123)","v":41568.386677294693},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F123+ProyDda!E$24*DdaAñoBaseVig!$G123+ProyDda!E$25*DdaAñoBaseVig!$H123+ProyDda!E$26*DdaAñoBaseVig!$I123)","v":41787.239733477392},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F123+ProyDda!F$24*DdaAñoBaseVig!$G123+ProyDda!F$25*DdaAñoBaseVig!$H123+ProyDda!F$26*DdaAñoBaseVig!$I123)","v":42007.245027310608},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F123+ProyDda!G$24*DdaAñoBaseVig!$G123+ProyDda!G$25*DdaAñoBaseVig!$H123+ProyDda!G$26*DdaAñoBaseVig!$I123)","v":42228.408625200835},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I123*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I123*ProyDda!G$26","v":0},null,40619.871940345773,41568.386677294693,41787.239733477392,42007.245027310608,42228.408625200835,{"$f":"+SUMPRODUCT(V123:Y123,PremisaCosto!$F$69:$I$69)","v":137630.13028412717}]
[{"$f":"+DdaAñoBaseVig!A124","v":"GRANDES CLIENTES"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F124+ProyDda!B$24*DdaAñoBaseVig!$G124+ProyDda!B$25*DdaAñoBaseVig!$H124+ProyDda!B$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F124+ProyDda!C$24*DdaAñoBaseVig!$G124+ProyDda!C$25*DdaAñoBaseVig!$H124+ProyDda!C$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F124+ProyDda!D$24*DdaAñoBaseVig!$G124+ProyDda!D$25*DdaAñoBaseVig!$H124+ProyDda!D$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F124+ProyDda!E$24*DdaAñoBaseVig!$G124+ProyDda!E$25*DdaAñoBaseVig!$H124+ProyDda!E$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F124+ProyDda!F$24*DdaAñoBaseVig!$G124+ProyDda!F$25*DdaAñoBaseVig!$H124+ProyDda!F$26*DdaAñoBaseVig!$I124)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F124+ProyDda!G$24*DdaAñoBaseVig!$G124+ProyDda!G$25*DdaAñoBaseVig!$H124+ProyDda!G$26*DdaAñoBaseVig!$I124)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I124*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I124*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V124:Y124,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A125","v":"MTD_GC"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F125+ProyDda!B$24*DdaAñoBaseVig!$G125+ProyDda!B$25*DdaAñoBaseVig!$H125+ProyDda!B$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F125+ProyDda!C$24*DdaAñoBaseVig!$G125+ProyDda!C$25*DdaAñoBaseVig!$H125+ProyDda!C$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F125+ProyDda!D$24*DdaAñoBaseVig!$G125+ProyDda!D$25*DdaAñoBaseVig!$H125+ProyDda!D$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F125+ProyDda!E$24*DdaAñoBaseVig!$G125+ProyDda!E$25*DdaAñoBaseVig!$H125+ProyDda!E$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F125+ProyDda!F$24*DdaAñoBaseVig!$G125+ProyDda!F$25*DdaAñoBaseVig!$H125+ProyDda!F$26*DdaAñoBaseVig!$I125)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F125+ProyDda!G$24*DdaAñoBaseVig!$G125+ProyDda!G$25*DdaAñoBaseVig!$H125+ProyDda!G$26*DdaAñoBaseVig!$I125)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I125*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I125*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V125:Y125,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A126","v":"BTD_GC"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F126+ProyDda!B$24*DdaAñoBaseVig!$G126+ProyDda!B$25*DdaAñoBaseVig!$H126+ProyDda!B$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F126+ProyDda!C$24*DdaAñoBaseVig!$G126+ProyDda!C$25*DdaAñoBaseVig!$H126+ProyDda!C$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F126+ProyDda!D$24*DdaAñoBaseVig!$G126+ProyDda!D$25*DdaAñoBaseVig!$H126+ProyDda!D$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F126+ProyDda!E$24*DdaAñoBaseVig!$G126+ProyDda!E$25*DdaAñoBaseVig!$H126+ProyDda!E$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F126+ProyDda!F$24*DdaAñoBaseVig!$G126+ProyDda!F$25*DdaAñoBaseVig!$H126+ProyDda!F$26*DdaAñoBaseVig!$I126)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F126+ProyDda!G$24*DdaAñoBaseVig!$G126+ProyDda!G$25*DdaAñoBaseVig!$H126+ProyDda!G$26*DdaAñoBaseVig!$I126)","v":0},null,null,null,null,null,null,null,{"$f":"+DdaAñoBaseVig!$I126*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I126*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V126:Y126,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F127+ProyDda!B$24*DdaAñoBaseVig!$G127+ProyDda!B$25*DdaAñoBaseVig!$H127+ProyDda!B$26*DdaAñoBaseVig!$I127)","v":45.198393875196459},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F127+ProyDda!C$24*DdaAñoBaseVig!$G127+ProyDda!C$25*DdaAñoBaseVig!$H127+ProyDda!C$26*DdaAñoBaseVig!$I127)","v":45.070164367683844},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F127+ProyDda!D$24*DdaAñoBaseVig!$G127+ProyDda!D$25*DdaAñoBaseVig!$H127+ProyDda!D$26*DdaAñoBaseVig!$I127)","v":46.823832638932551},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F127+ProyDda!E$24*DdaAñoBaseVig!$G127+ProyDda!E$25*DdaAñoBaseVig!$H127+ProyDda!E$26*DdaAñoBaseVig!$I127)","v":48.024383100602051},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F127+ProyDda!F$24*DdaAñoBaseVig!$G127+ProyDda!F$25*DdaAñoBaseVig!$H127+ProyDda!F$26*DdaAñoBaseVig!$I127)","v":49.319094544764617},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F127+ProyDda!G$24*DdaAñoBaseVig!$G127+ProyDda!G$25*DdaAñoBaseVig!$H127+ProyDda!G$26*DdaAñoBaseVig!$I127)","v":50.686212674710205},null,{"$f":"+ClientesVig!D127*0.01*12","v":0.53480811360898739},{"$f":"+ClientesVig!E127*0.01*12","v":0.54084056170517081},{"$f":"+ClientesVig!F127*0.01*12","v":0.5530588484501302},{"$f":"+ClientesVig!G127*0.01*12","v":0.56558137841593192},{"$f":"+ClientesVig!H127*0.01*12","v":0.57840349569443739},null,{"$f":"+DdaAñoBaseVig!$I127*ProyDda!C$26-DdaAñoBaseVig!$N127*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!D$26-DdaAñoBaseVig!$N127*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!E$26-DdaAñoBaseVig!$N127*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!F$26-DdaAñoBaseVig!$N127*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I127*ProyDda!G$26-DdaAñoBaseVig!$N127*0.01*12","v":0},null,{"$f":"+C127-I127-O127","v":44.535356254074856},{"$f":"+D127-J127-P127","v":46.282992077227377},{"$f":"+E127-K127-Q127","v":47.471324252151923},{"$f":"+F127-L127-R127","v":48.753513166348682},{"$f":"+G127-M127-S127","v":50.107809179015767},{"$f":"+SUMPRODUCT(V127:Y127,PremisaCosto!$F$69:$I$69)","v":157.75386147798736}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F128+ProyDda!B$24*DdaAñoBaseVig!$G128+ProyDda!B$25*DdaAñoBaseVig!$H128+ProyDda!B$26*DdaAñoBaseVig!$I128)","v":45.198393875196459},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F128+ProyDda!C$24*DdaAñoBaseVig!$G128+ProyDda!C$25*DdaAñoBaseVig!$H128+ProyDda!C$26*DdaAñoBaseVig!$I128)","v":45.070164367683844},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F128+ProyDda!D$24*DdaAñoBaseVig!$G128+ProyDda!D$25*DdaAñoBaseVig!$H128+ProyDda!D$26*DdaAñoBaseVig!$I128)","v":46.823832638932551},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F128+ProyDda!E$24*DdaAñoBaseVig!$G128+ProyDda!E$25*DdaAñoBaseVig!$H128+ProyDda!E$26*DdaAñoBaseVig!$I128)","v":48.024383100602051},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F128+ProyDda!F$24*DdaAñoBaseVig!$G128+ProyDda!F$25*DdaAñoBaseVig!$H128+ProyDda!F$26*DdaAñoBaseVig!$I128)","v":49.319094544764617},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F128+ProyDda!G$24*DdaAñoBaseVig!$G128+ProyDda!G$25*DdaAñoBaseVig!$H128+ProyDda!G$26*DdaAñoBaseVig!$I128)","v":50.686212674710205},null,{"$f":"+ClientesVig!D128*0.01*12","v":0.53480811360898739},{"$f":"+ClientesVig!E128*0.01*12","v":0.54084056170517081},{"$f":"+ClientesVig!F128*0.01*12","v":0.5530588484501302},{"$f":"+ClientesVig!G128*0.01*12","v":0.56558137841593192},{"$f":"+ClientesVig!H128*0.01*12","v":0.57840349569443739},null,{"$f":"+DdaAñoBaseVig!$I128*ProyDda!C$26-DdaAñoBaseVig!$N128*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!D$26-DdaAñoBaseVig!$N128*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!E$26-DdaAñoBaseVig!$N128*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!F$26-DdaAñoBaseVig!$N128*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I128*ProyDda!G$26-DdaAñoBaseVig!$N128*0.01*12","v":0},null,44.535356254074856,46.282992077227377,47.471324252151923,48.753513166348682,50.107809179015767,{"$f":"+SUMPRODUCT(V128:Y128,PremisaCosto!$F$69:$I$69)","v":157.75386147798736}]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F129+ProyDda!B$24*DdaAñoBaseVig!$G129+ProyDda!B$25*DdaAñoBaseVig!$H129+ProyDda!B$26*DdaAñoBaseVig!$I129)","v":11.181177890823051},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F129+ProyDda!C$24*DdaAñoBaseVig!$G129+ProyDda!C$25*DdaAñoBaseVig!$H129+ProyDda!C$26*DdaAñoBaseVig!$I129)","v":11.149456477484556},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F129+ProyDda!D$24*DdaAñoBaseVig!$G129+ProyDda!D$25*DdaAñoBaseVig!$H129+ProyDda!D$26*DdaAñoBaseVig!$I129)","v":11.583278903928877},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F129+ProyDda!E$24*DdaAñoBaseVig!$G129+ProyDda!E$25*DdaAñoBaseVig!$H129+ProyDda!E$26*DdaAñoBaseVig!$I129)","v":11.880271056258497},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F129+ProyDda!F$24*DdaAñoBaseVig!$G129+ProyDda!F$25*DdaAñoBaseVig!$H129+ProyDda!F$26*DdaAñoBaseVig!$I129)","v":12.200556750799741},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F129+ProyDda!G$24*DdaAñoBaseVig!$G129+ProyDda!G$25*DdaAñoBaseVig!$H129+ProyDda!G$26*DdaAñoBaseVig!$I129)","v":12.538754410010801},null,{"$f":"+ClientesVig!D129*0.01*12","v":0.53480811360898739},{"$f":"+ClientesVig!E129*0.01*12","v":0.54084056170517081},{"$f":"+ClientesVig!F129*0.01*12","v":0.5530588484501302},{"$f":"+ClientesVig!G129*0.01*12","v":0.56558137841593192},{"$f":"+ClientesVig!H129*0.01*12","v":0.57840349569443739},null,{"$f":"+DdaAñoBaseVig!$I129*ProyDda!C$26-DdaAñoBaseVig!$N129*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!D$26-DdaAñoBaseVig!$N129*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!E$26-DdaAñoBaseVig!$N129*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!F$26-DdaAñoBaseVig!$N129*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I129*ProyDda!G$26-DdaAñoBaseVig!$N129*0.01*12","v":0},null,10.614648363875569,11.042438342223706,11.327212207808367,11.63497537238381,11.960350914316363,{"$f":"+SUMPRODUCT(V129:Y129,PremisaCosto!$F$69:$I$69)","v":37.644991166209046}]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F130+ProyDda!B$24*DdaAñoBaseVig!$G130+ProyDda!B$25*DdaAñoBaseVig!$H130+ProyDda!B$26*DdaAñoBaseVig!$I130)","v":13.705759819552959},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F130+ProyDda!C$24*DdaAñoBaseVig!$G130+ProyDda!C$25*DdaAñoBaseVig!$H130+ProyDda!C$26*DdaAñoBaseVig!$I130)","v":13.666876074334041},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F130+ProyDda!D$24*DdaAñoBaseVig!$G130+ProyDda!D$25*DdaAñoBaseVig!$H130+ProyDda!D$26*DdaAñoBaseVig!$I130)","v":14.198650636838911},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F130+ProyDda!E$24*DdaAñoBaseVig!$G130+ProyDda!E$25*DdaAñoBaseVig!$H130+ProyDda!E$26*DdaAñoBaseVig!$I130)","v":14.562700216218442},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F130+ProyDda!F$24*DdaAñoBaseVig!$G130+ProyDda!F$25*DdaAñoBaseVig!$H130+ProyDda!F$26*DdaAñoBaseVig!$I130)","v":14.955302752899655},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F130+ProyDda!G$24*DdaAñoBaseVig!$G130+ProyDda!G$25*DdaAñoBaseVig!$H130+ProyDda!G$26*DdaAñoBaseVig!$I130)","v":15.369861570757852},null,{"$f":"+ClientesVig!D130*0.01*12","v":0},{"$f":"+ClientesVig!E130*0.01*12","v":0},{"$f":"+ClientesVig!F130*0.01*12","v":0},{"$f":"+ClientesVig!G130*0.01*12","v":0},{"$f":"+ClientesVig!H130*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I130*ProyDda!C$26-DdaAñoBaseVig!$N130*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!D$26-DdaAñoBaseVig!$N130*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!E$26-DdaAñoBaseVig!$N130*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!F$26-DdaAñoBaseVig!$N130*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I130*ProyDda!G$26-DdaAñoBaseVig!$N130*0.01*12","v":0},null,13.666876074334041,14.198650636838911,14.562700216218442,14.955302752899655,15.369861570757852,{"$f":"+SUMPRODUCT(V130:Y130,PremisaCosto!$F$69:$I$69)","v":48.392652986278499}]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F131+ProyDda!B$24*DdaAñoBaseVig!$G131+ProyDda!B$25*DdaAñoBaseVig!$H131+ProyDda!B$26*DdaAñoBaseVig!$I131)","v":20.311456164820452},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F131+ProyDda!C$24*DdaAñoBaseVig!$G131+ProyDda!C$25*DdaAñoBaseVig!$H131+ProyDda!C$26*DdaAñoBaseVig!$I131)","v":20.253831815865251},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F131+ProyDda!D$24*DdaAñoBaseVig!$G131+ProyDda!D$25*DdaAñoBaseVig!$H131+ProyDda!D$26*DdaAñoBaseVig!$I131)","v":21.041903098164763},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F131+ProyDda!E$24*DdaAñoBaseVig!$G131+ProyDda!E$25*DdaAñoBaseVig!$H131+ProyDda!E$26*DdaAñoBaseVig!$I131)","v":21.58141182812512},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F131+ProyDda!F$24*DdaAñoBaseVig!$G131+ProyDda!F$25*DdaAñoBaseVig!$H131+ProyDda!F$26*DdaAñoBaseVig!$I131)","v":22.163235041065228},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F131+ProyDda!G$24*DdaAñoBaseVig!$G131+ProyDda!G$25*DdaAñoBaseVig!$H131+ProyDda!G$26*DdaAñoBaseVig!$I131)","v":22.777596693941558},null,{"$f":"+ClientesVig!D131*0.01*12","v":0},{"$f":"+ClientesVig!E131*0.01*12","v":0},{"$f":"+ClientesVig!F131*0.01*12","v":0},{"$f":"+ClientesVig!G131*0.01*12","v":0},{"$f":"+ClientesVig!H131*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I131*ProyDda!C$26-DdaAñoBaseVig!$N131*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!D$26-DdaAñoBaseVig!$N131*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!E$26-DdaAñoBaseVig!$N131*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!F$26-DdaAñoBaseVig!$N131*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I131*ProyDda!G$26-DdaAñoBaseVig!$N131*0.01*12","v":0},null,20.253831815865251,21.041903098164763,21.58141182812512,22.163235041065228,22.777596693941558,{"$f":"+SUMPRODUCT(V131:Y131,PremisaCosto!$F$69:$I$69)","v":71.716217325499827}]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F132+ProyDda!B$24*DdaAñoBaseVig!$G132+ProyDda!B$25*DdaAñoBaseVig!$H132+ProyDda!B$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F132+ProyDda!C$24*DdaAñoBaseVig!$G132+ProyDda!C$25*DdaAñoBaseVig!$H132+ProyDda!C$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F132+ProyDda!D$24*DdaAñoBaseVig!$G132+ProyDda!D$25*DdaAñoBaseVig!$H132+ProyDda!D$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F132+ProyDda!E$24*DdaAñoBaseVig!$G132+ProyDda!E$25*DdaAñoBaseVig!$H132+ProyDda!E$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F132+ProyDda!F$24*DdaAñoBaseVig!$G132+ProyDda!F$25*DdaAñoBaseVig!$H132+ProyDda!F$26*DdaAñoBaseVig!$I132)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F132+ProyDda!G$24*DdaAñoBaseVig!$G132+ProyDda!G$25*DdaAñoBaseVig!$H132+ProyDda!G$26*DdaAñoBaseVig!$I132)","v":0},null,{"$f":"+ClientesVig!D132*0.01*12","v":0},{"$f":"+ClientesVig!E132*0.01*12","v":0},{"$f":"+ClientesVig!F132*0.01*12","v":0},{"$f":"+ClientesVig!G132*0.01*12","v":0},{"$f":"+ClientesVig!H132*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I132*ProyDda!C$26-DdaAñoBaseVig!$N132*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!D$26-DdaAñoBaseVig!$N132*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!E$26-DdaAñoBaseVig!$N132*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!F$26-DdaAñoBaseVig!$N132*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I132*ProyDda!G$26-DdaAñoBaseVig!$N132*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V132:Y132,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F133+ProyDda!B$24*DdaAñoBaseVig!$G133+ProyDda!B$25*DdaAñoBaseVig!$H133+ProyDda!B$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F133+ProyDda!C$24*DdaAñoBaseVig!$G133+ProyDda!C$25*DdaAñoBaseVig!$H133+ProyDda!C$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F133+ProyDda!D$24*DdaAñoBaseVig!$G133+ProyDda!D$25*DdaAñoBaseVig!$H133+ProyDda!D$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F133+ProyDda!E$24*DdaAñoBaseVig!$G133+ProyDda!E$25*DdaAñoBaseVig!$H133+ProyDda!E$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F133+ProyDda!F$24*DdaAñoBaseVig!$G133+ProyDda!F$25*DdaAñoBaseVig!$H133+ProyDda!F$26*DdaAñoBaseVig!$I133)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F133+ProyDda!G$24*DdaAñoBaseVig!$G133+ProyDda!G$25*DdaAñoBaseVig!$H133+ProyDda!G$26*DdaAñoBaseVig!$I133)","v":0},null,{"$f":"+ClientesVig!D133*0.01*12","v":0},{"$f":"+ClientesVig!E133*0.01*12","v":0},{"$f":"+ClientesVig!F133*0.01*12","v":0},{"$f":"+ClientesVig!G133*0.01*12","v":0},{"$f":"+ClientesVig!H133*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I133*ProyDda!C$26-DdaAñoBaseVig!$N133*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!D$26-DdaAñoBaseVig!$N133*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!E$26-DdaAñoBaseVig!$N133*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!F$26-DdaAñoBaseVig!$N133*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I133*ProyDda!G$26-DdaAñoBaseVig!$N133*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V133:Y133,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F134+ProyDda!B$24*DdaAñoBaseVig!$G134+ProyDda!B$25*DdaAñoBaseVig!$H134+ProyDda!B$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F134+ProyDda!C$24*DdaAñoBaseVig!$G134+ProyDda!C$25*DdaAñoBaseVig!$H134+ProyDda!C$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F134+ProyDda!D$24*DdaAñoBaseVig!$G134+ProyDda!D$25*DdaAñoBaseVig!$H134+ProyDda!D$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F134+ProyDda!E$24*DdaAñoBaseVig!$G134+ProyDda!E$25*DdaAñoBaseVig!$H134+ProyDda!E$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F134+ProyDda!F$24*DdaAñoBaseVig!$G134+ProyDda!F$25*DdaAñoBaseVig!$H134+ProyDda!F$26*DdaAñoBaseVig!$I134)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F134+ProyDda!G$24*DdaAñoBaseVig!$G134+ProyDda!G$25*DdaAñoBaseVig!$H134+ProyDda!G$26*DdaAñoBaseVig!$I134)","v":0},null,{"$f":"+ClientesVig!D134*0.01*12","v":0},{"$f":"+ClientesVig!E134*0.01*12","v":0},{"$f":"+ClientesVig!F134*0.01*12","v":0},{"$f":"+ClientesVig!G134*0.01*12","v":0},{"$f":"+ClientesVig!H134*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I134*ProyDda!C$26-DdaAñoBaseVig!$N134*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!D$26-DdaAñoBaseVig!$N134*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!E$26-DdaAñoBaseVig!$N134*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!F$26-DdaAñoBaseVig!$N134*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I134*ProyDda!G$26-DdaAñoBaseVig!$N134*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V134:Y134,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F135+ProyDda!B$24*DdaAñoBaseVig!$G135+ProyDda!B$25*DdaAñoBaseVig!$H135+ProyDda!B$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F135+ProyDda!C$24*DdaAñoBaseVig!$G135+ProyDda!C$25*DdaAñoBaseVig!$H135+ProyDda!C$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F135+ProyDda!D$24*DdaAñoBaseVig!$G135+ProyDda!D$25*DdaAñoBaseVig!$H135+ProyDda!D$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F135+ProyDda!E$24*DdaAñoBaseVig!$G135+ProyDda!E$25*DdaAñoBaseVig!$H135+ProyDda!E$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F135+ProyDda!F$24*DdaAñoBaseVig!$G135+ProyDda!F$25*DdaAñoBaseVig!$H135+ProyDda!F$26*DdaAñoBaseVig!$I135)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F135+ProyDda!G$24*DdaAñoBaseVig!$G135+ProyDda!G$25*DdaAñoBaseVig!$H135+ProyDda!G$26*DdaAñoBaseVig!$I135)","v":0},null,{"$f":"+ClientesVig!D135*0.01*12","v":0},{"$f":"+ClientesVig!E135*0.01*12","v":0},{"$f":"+ClientesVig!F135*0.01*12","v":0},{"$f":"+ClientesVig!G135*0.01*12","v":0},{"$f":"+ClientesVig!H135*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I135*ProyDda!C$26-DdaAñoBaseVig!$N135*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!D$26-DdaAñoBaseVig!$N135*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!E$26-DdaAñoBaseVig!$N135*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!F$26-DdaAñoBaseVig!$N135*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I135*ProyDda!G$26-DdaAñoBaseVig!$N135*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V135:Y135,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F136+ProyDda!B$24*DdaAñoBaseVig!$G136+ProyDda!B$25*DdaAñoBaseVig!$H136+ProyDda!B$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F136+ProyDda!C$24*DdaAñoBaseVig!$G136+ProyDda!C$25*DdaAñoBaseVig!$H136+ProyDda!C$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F136+ProyDda!D$24*DdaAñoBaseVig!$G136+ProyDda!D$25*DdaAñoBaseVig!$H136+ProyDda!D$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F136+ProyDda!E$24*DdaAñoBaseVig!$G136+ProyDda!E$25*DdaAñoBaseVig!$H136+ProyDda!E$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F136+ProyDda!F$24*DdaAñoBaseVig!$G136+ProyDda!F$25*DdaAñoBaseVig!$H136+ProyDda!F$26*DdaAñoBaseVig!$I136)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F136+ProyDda!G$24*DdaAñoBaseVig!$G136+ProyDda!G$25*DdaAñoBaseVig!$H136+ProyDda!G$26*DdaAñoBaseVig!$I136)","v":0},null,{"$f":"+ClientesVig!D136*0.01*12","v":0},{"$f":"+ClientesVig!E136*0.01*12","v":0},{"$f":"+ClientesVig!F136*0.01*12","v":0},{"$f":"+ClientesVig!G136*0.01*12","v":0},{"$f":"+ClientesVig!H136*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I136*ProyDda!C$26-DdaAñoBaseVig!$N136*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!D$26-DdaAñoBaseVig!$N136*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!E$26-DdaAñoBaseVig!$N136*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!F$26-DdaAñoBaseVig!$N136*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I136*ProyDda!G$26-DdaAñoBaseVig!$N136*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V136:Y136,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F137+ProyDda!B$24*DdaAñoBaseVig!$G137+ProyDda!B$25*DdaAñoBaseVig!$H137+ProyDda!B$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F137+ProyDda!C$24*DdaAñoBaseVig!$G137+ProyDda!C$25*DdaAñoBaseVig!$H137+ProyDda!C$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F137+ProyDda!D$24*DdaAñoBaseVig!$G137+ProyDda!D$25*DdaAñoBaseVig!$H137+ProyDda!D$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F137+ProyDda!E$24*DdaAñoBaseVig!$G137+ProyDda!E$25*DdaAñoBaseVig!$H137+ProyDda!E$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F137+ProyDda!F$24*DdaAñoBaseVig!$G137+ProyDda!F$25*DdaAñoBaseVig!$H137+ProyDda!F$26*DdaAñoBaseVig!$I137)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F137+ProyDda!G$24*DdaAñoBaseVig!$G137+ProyDda!G$25*DdaAñoBaseVig!$H137+ProyDda!G$26*DdaAñoBaseVig!$I137)","v":0},null,{"$f":"+ClientesVig!D137*0.01*12","v":0},{"$f":"+ClientesVig!E137*0.01*12","v":0},{"$f":"+ClientesVig!F137*0.01*12","v":0},{"$f":"+ClientesVig!G137*0.01*12","v":0},{"$f":"+ClientesVig!H137*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I137*ProyDda!C$26-DdaAñoBaseVig!$N137*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!D$26-DdaAñoBaseVig!$N137*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!E$26-DdaAñoBaseVig!$N137*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!F$26-DdaAñoBaseVig!$N137*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I137*ProyDda!G$26-DdaAñoBaseVig!$N137*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V137:Y137,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F138+ProyDda!B$24*DdaAñoBaseVig!$G138+ProyDda!B$25*DdaAñoBaseVig!$H138+ProyDda!B$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F138+ProyDda!C$24*DdaAñoBaseVig!$G138+ProyDda!C$25*DdaAñoBaseVig!$H138+ProyDda!C$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F138+ProyDda!D$24*DdaAñoBaseVig!$G138+ProyDda!D$25*DdaAñoBaseVig!$H138+ProyDda!D$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F138+ProyDda!E$24*DdaAñoBaseVig!$G138+ProyDda!E$25*DdaAñoBaseVig!$H138+ProyDda!E$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F138+ProyDda!F$24*DdaAñoBaseVig!$G138+ProyDda!F$25*DdaAñoBaseVig!$H138+ProyDda!F$26*DdaAñoBaseVig!$I138)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F138+ProyDda!G$24*DdaAñoBaseVig!$G138+ProyDda!G$25*DdaAñoBaseVig!$H138+ProyDda!G$26*DdaAñoBaseVig!$I138)","v":0},null,{"$f":"+ClientesVig!D138*0.01*12","v":0},{"$f":"+ClientesVig!E138*0.01*12","v":0},{"$f":"+ClientesVig!F138*0.01*12","v":0},{"$f":"+ClientesVig!G138*0.01*12","v":0},{"$f":"+ClientesVig!H138*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I138*ProyDda!C$26-DdaAñoBaseVig!$N138*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!D$26-DdaAñoBaseVig!$N138*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!E$26-DdaAñoBaseVig!$N138*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!F$26-DdaAñoBaseVig!$N138*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I138*ProyDda!G$26-DdaAñoBaseVig!$N138*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V138:Y138,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F139+ProyDda!B$24*DdaAñoBaseVig!$G139+ProyDda!B$25*DdaAñoBaseVig!$H139+ProyDda!B$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F139+ProyDda!C$24*DdaAñoBaseVig!$G139+ProyDda!C$25*DdaAñoBaseVig!$H139+ProyDda!C$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F139+ProyDda!D$24*DdaAñoBaseVig!$G139+ProyDda!D$25*DdaAñoBaseVig!$H139+ProyDda!D$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F139+ProyDda!E$24*DdaAñoBaseVig!$G139+ProyDda!E$25*DdaAñoBaseVig!$H139+ProyDda!E$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F139+ProyDda!F$24*DdaAñoBaseVig!$G139+ProyDda!F$25*DdaAñoBaseVig!$H139+ProyDda!F$26*DdaAñoBaseVig!$I139)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F139+ProyDda!G$24*DdaAñoBaseVig!$G139+ProyDda!G$25*DdaAñoBaseVig!$H139+ProyDda!G$26*DdaAñoBaseVig!$I139)","v":0},null,{"$f":"+ClientesVig!D139*0.01*12","v":0},{"$f":"+ClientesVig!E139*0.01*12","v":0},{"$f":"+ClientesVig!F139*0.01*12","v":0},{"$f":"+ClientesVig!G139*0.01*12","v":0},{"$f":"+ClientesVig!H139*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I139*ProyDda!C$26-DdaAñoBaseVig!$N139*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!D$26-DdaAñoBaseVig!$N139*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!E$26-DdaAñoBaseVig!$N139*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!F$26-DdaAñoBaseVig!$N139*0.01*12","v":0},{"$f":"+DdaAñoBaseVig!$I139*ProyDda!G$26-DdaAñoBaseVig!$N139*0.01*12","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V139:Y139,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A140","v":"BTS Prepago"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F140+ProyDda!B$24*DdaAñoBaseVig!$G140+ProyDda!B$25*DdaAñoBaseVig!$H140+ProyDda!B$26*DdaAñoBaseVig!$I140)","v":217.9960608396598},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F140+ProyDda!C$24*DdaAñoBaseVig!$G140+ProyDda!C$25*DdaAñoBaseVig!$H140+ProyDda!C$26*DdaAñoBaseVig!$I140)","v":215.49427218342234},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F140+ProyDda!D$24*DdaAñoBaseVig!$G140+ProyDda!D$25*DdaAñoBaseVig!$H140+ProyDda!D$26*DdaAñoBaseVig!$I140)","v":222.53572477361831},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F140+ProyDda!E$24*DdaAñoBaseVig!$G140+ProyDda!E$25*DdaAñoBaseVig!$H140+ProyDda!E$26*DdaAñoBaseVig!$I140)","v":225.58989098932079},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F140+ProyDda!F$24*DdaAñoBaseVig!$G140+ProyDda!F$25*DdaAñoBaseVig!$H140+ProyDda!F$26*DdaAñoBaseVig!$I140)","v":228.69821112778868},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F140+ProyDda!G$24*DdaAñoBaseVig!$G140+ProyDda!G$25*DdaAñoBaseVig!$H140+ProyDda!G$26*DdaAñoBaseVig!$I140)","v":232.050548994671},null,{"$f":"+ClientesVig!D140*0.01*12","v":17.784710496960582},{"$f":"+ClientesVig!E140*0.01*12","v":18.089263646853528},{"$f":"+ClientesVig!F140*0.01*12","v":18.708728020793952},{"$f":"+ClientesVig!G140*0.01*12","v":19.349269095373209},{"$f":"+ClientesVig!H140*0.01*12","v":20.011619459740274},null,{"$f":"+DdaAñoBaseVig!$I140*ProyDda!C$26","v":1.7874359343741895E-2},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!D$26","v":1.8336217720154369E-2},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!E$26","v":1.835224635780161E-2},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!F$26","v":1.83500254266564E-2},{"$f":"+DdaAñoBaseVig!$I140*ProyDda!G$26","v":1.8366055150928665E-2},null,{"$f":"+C140-I140-O140","v":197.69168732711802},{"$f":"+D140-J140-P140","v":204.42812490904461},{"$f":"+E140-K140-Q140","v":206.86281072216903},{"$f":"+F140-L140-R140","v":209.33059200698881},{"$f":"+G140-M140-S140","v":212.02056347977981},{"$f":"+SUMPRODUCT(V140:Y140,PremisaCosto!$F$69:$I$69)","v":683.18901040214826}]
[{"$f":"+DdaAñoBaseVig!A141","v":"BTS Prep"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F141+ProyDda!B$24*DdaAñoBaseVig!$G141+ProyDda!B$25*DdaAñoBaseVig!$H141+ProyDda!B$26*DdaAñoBaseVig!$I141)","v":217.9960608396598},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F141+ProyDda!C$24*DdaAñoBaseVig!$G141+ProyDda!C$25*DdaAñoBaseVig!$H141+ProyDda!C$26*DdaAñoBaseVig!$I141)","v":215.49427218342234},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F141+ProyDda!D$24*DdaAñoBaseVig!$G141+ProyDda!D$25*DdaAñoBaseVig!$H141+ProyDda!D$26*DdaAñoBaseVig!$I141)","v":222.53572477361831},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F141+ProyDda!E$24*DdaAñoBaseVig!$G141+ProyDda!E$25*DdaAñoBaseVig!$H141+ProyDda!E$26*DdaAñoBaseVig!$I141)","v":225.58989098932079},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F141+ProyDda!F$24*DdaAñoBaseVig!$G141+ProyDda!F$25*DdaAñoBaseVig!$H141+ProyDda!F$26*DdaAñoBaseVig!$I141)","v":228.69821112778868},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F141+ProyDda!G$24*DdaAñoBaseVig!$G141+ProyDda!G$25*DdaAñoBaseVig!$H141+ProyDda!G$26*DdaAñoBaseVig!$I141)","v":232.050548994671},null,{"$f":"+ClientesVig!D141*0.01*12","v":17.784710496960582},{"$f":"+ClientesVig!E141*0.01*12","v":18.089263646853528},{"$f":"+ClientesVig!F141*0.01*12","v":18.708728020793952},{"$f":"+ClientesVig!G141*0.01*12","v":19.349269095373209},{"$f":"+ClientesVig!H141*0.01*12","v":20.011619459740274},null,{"$f":"+DdaAñoBaseVig!$I141*ProyDda!C$26","v":1.7874359343741895E-2},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!D$26","v":1.8336217720154369E-2},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!E$26","v":1.835224635780161E-2},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!F$26","v":1.83500254266564E-2},{"$f":"+DdaAñoBaseVig!$I141*ProyDda!G$26","v":1.8366055150928665E-2},null,{"$f":"+C141-I141-O141","v":197.69168732711802},204.42812490904461,206.86281072216903,209.33059200698881,212.02056347977981,{"$f":"+SUMPRODUCT(V141:Y141,PremisaCosto!$F$69:$I$69)","v":683.18901040214826}]
[{"$f":"+DdaAñoBaseVig!A142","v":"BTS Prepago Regular"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F142+ProyDda!B$24*DdaAñoBaseVig!$G142+ProyDda!B$25*DdaAñoBaseVig!$H142+ProyDda!B$26*DdaAñoBaseVig!$I142)","v":151.49547496642691},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F142+ProyDda!C$24*DdaAñoBaseVig!$G142+ProyDda!C$25*DdaAñoBaseVig!$H142+ProyDda!C$26*DdaAñoBaseVig!$I142)","v":149.78639643069386},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F142+ProyDda!D$24*DdaAñoBaseVig!$G142+ProyDda!D$25*DdaAñoBaseVig!$H142+ProyDda!D$26*DdaAñoBaseVig!$I142)","v":154.70205297791287},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F142+ProyDda!E$24*DdaAñoBaseVig!$G142+ProyDda!E$25*DdaAñoBaseVig!$H142+ProyDda!E$26*DdaAñoBaseVig!$I142)","v":156.8674714325897},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F142+ProyDda!F$24*DdaAñoBaseVig!$G142+ProyDda!F$25*DdaAñoBaseVig!$H142+ProyDda!F$26*DdaAñoBaseVig!$I142)","v":159.07680515707952},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F142+ProyDda!G$24*DdaAñoBaseVig!$G142+ProyDda!G$25*DdaAñoBaseVig!$H142+ProyDda!G$26*DdaAñoBaseVig!$I142)","v":161.45737098728199},null,{"$f":"+ClientesVig!D142*0.01*12","v":13.182342735450487},{"$f":"+ClientesVig!E142*0.01*12","v":13.406251807958274},{"$f":"+ClientesVig!F142*0.01*12","v":13.861655011407192},{"$f":"+ClientesVig!G142*0.01*12","v":14.332487761062037},{"$f":"+ClientesVig!H142*0.01*12","v":14.819277471204515},null,{"$f":"+DdaAñoBaseVig!$I142*ProyDda!C$26","v":1.7874359343741895E-2},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!D$26","v":1.8336217720154369E-2},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!E$26","v":1.835224635780161E-2},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!F$26","v":1.83500254266564E-2},{"$f":"+DdaAñoBaseVig!$I142*ProyDda!G$26","v":1.8366055150928665E-2},null,136.58617933589963,141.27746495223442,142.98746417482471,144.72596737059084,146.61972746092655,{"$f":"+SUMPRODUCT(V142:Y142,PremisaCosto!$F$69:$I$69)","v":472.27972319109836}]
[{"$f":"+DdaAñoBaseVig!A143","v":"BTS Prepago Agro"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F143+ProyDda!B$24*DdaAñoBaseVig!$G143+ProyDda!B$25*DdaAñoBaseVig!$H143+ProyDda!B$26*DdaAñoBaseVig!$I143)","v":4.6370188764688874E-2},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F143+ProyDda!C$24*DdaAñoBaseVig!$G143+ProyDda!C$25*DdaAñoBaseVig!$H143+ProyDda!C$26*DdaAñoBaseVig!$I143)","v":4.6238634831932295E-2},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F143+ProyDda!D$24*DdaAñoBaseVig!$G143+ProyDda!D$25*DdaAñoBaseVig!$H143+ProyDda!D$26*DdaAñoBaseVig!$I143)","v":4.8037767982393044E-2},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F143+ProyDda!E$24*DdaAñoBaseVig!$G143+ProyDda!E$25*DdaAñoBaseVig!$H143+ProyDda!E$26*DdaAñoBaseVig!$I143)","v":4.9269443419420002E-2},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F143+ProyDda!F$24*DdaAñoBaseVig!$G143+ProyDda!F$25*DdaAñoBaseVig!$H143+ProyDda!F$26*DdaAñoBaseVig!$I143)","v":5.0597721017677032E-2},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F143+ProyDda!G$24*DdaAñoBaseVig!$G143+ProyDda!G$25*DdaAñoBaseVig!$H143+ProyDda!G$26*DdaAñoBaseVig!$I143)","v":5.2000282487543639E-2},null,{"$f":"+ClientesVig!D143*0.01*12","v":2.4786299111493448E-3},{"$f":"+ClientesVig!E143*0.01*12","v":2.5065879879028101E-3},{"$f":"+ClientesVig!F143*0.01*12","v":2.5632150476246414E-3},{"$f":"+ClientesVig!G143*0.01*12","v":2.6212521576584533E-3},{"$f":"+ClientesVig!H143*0.01*12","v":2.6806777396607578E-3},null,{"$f":"+DdaAñoBaseVig!$I143*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I143*ProyDda!G$26","v":0},null,4.3760004920782948E-2,4.5531179994490231E-2,4.6706228371795361E-2,4.7976468860018578E-2,4.9319604747882884E-2,{"$f":"+SUMPRODUCT(V143:Y143,PremisaCosto!$F$69:$I$69)","v":0.15522609916174665}]
[{"$f":"+DdaAñoBaseVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F144+ProyDda!B$24*DdaAñoBaseVig!$G144+ProyDda!B$25*DdaAñoBaseVig!$H144+ProyDda!B$26*DdaAñoBaseVig!$I144)","v":66.189939331948608},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F144+ProyDda!C$24*DdaAñoBaseVig!$G144+ProyDda!C$25*DdaAñoBaseVig!$H144+ProyDda!C$26*DdaAñoBaseVig!$I144)","v":65.400486815267158},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F144+ProyDda!D$24*DdaAñoBaseVig!$G144+ProyDda!D$25*DdaAñoBaseVig!$H144+ProyDda!D$26*DdaAñoBaseVig!$I144)","v":67.516017498716749},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F144+ProyDda!E$24*DdaAñoBaseVig!$G144+ProyDda!E$25*DdaAñoBaseVig!$H144+ProyDda!E$26*DdaAñoBaseVig!$I144)","v":68.399966476220897},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F144+ProyDda!F$24*DdaAñoBaseVig!$G144+ProyDda!F$25*DdaAñoBaseVig!$H144+ProyDda!F$26*DdaAñoBaseVig!$I144)","v":69.294011672066148},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F144+ProyDda!G$24*DdaAñoBaseVig!$G144+ProyDda!G$25*DdaAñoBaseVig!$H144+ProyDda!G$26*DdaAñoBaseVig!$I144)","v":70.260477600464554},null,{"$f":"+ClientesVig!D144*0.01*12","v":4.5839901501970024},{"$f":"+ClientesVig!E144*0.01*12","v":4.6643292755132411},{"$f":"+ClientesVig!F144*0.01*12","v":4.8277703320659588},{"$f":"+ClientesVig!G144*0.01*12","v":4.9968377926968728},{"$f":"+ClientesVig!H144*0.01*12","v":5.1717361586659809},null,{"$f":"+DdaAñoBaseVig!$I144*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I144*ProyDda!G$26","v":0},null,60.816496665070154,62.85168822320351,63.572196144154937,64.297173879369268,65.088741441798575,{"$f":"+SUMPRODUCT(V144:Y144,PremisaCosto!$F$69:$I$69)","v":209.90717672615747}]
[{"$f":"+DdaAñoBaseVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F145+ProyDda!B$24*DdaAñoBaseVig!$G145+ProyDda!B$25*DdaAñoBaseVig!$H145+ProyDda!B$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F145+ProyDda!C$24*DdaAñoBaseVig!$G145+ProyDda!C$25*DdaAñoBaseVig!$H145+ProyDda!C$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F145+ProyDda!D$24*DdaAñoBaseVig!$G145+ProyDda!D$25*DdaAñoBaseVig!$H145+ProyDda!D$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F145+ProyDda!E$24*DdaAñoBaseVig!$G145+ProyDda!E$25*DdaAñoBaseVig!$H145+ProyDda!E$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F145+ProyDda!F$24*DdaAñoBaseVig!$G145+ProyDda!F$25*DdaAñoBaseVig!$H145+ProyDda!F$26*DdaAñoBaseVig!$I145)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F145+ProyDda!G$24*DdaAñoBaseVig!$G145+ProyDda!G$25*DdaAñoBaseVig!$H145+ProyDda!G$26*DdaAñoBaseVig!$I145)","v":0},null,{"$f":"+ClientesVig!D145*0.01*12","v":0},{"$f":"+ClientesVig!E145*0.01*12","v":0},{"$f":"+ClientesVig!F145*0.01*12","v":0},{"$f":"+ClientesVig!G145*0.01*12","v":0},{"$f":"+ClientesVig!H145*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I145*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I145*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V145:Y145,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A146","v":"BTS Prepago Discap."},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F146+ProyDda!B$24*DdaAñoBaseVig!$G146+ProyDda!B$25*DdaAñoBaseVig!$H146+ProyDda!B$26*DdaAñoBaseVig!$I146)","v":2.1460497755487772E-3},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F146+ProyDda!C$24*DdaAñoBaseVig!$G146+ProyDda!C$25*DdaAñoBaseVig!$H146+ProyDda!C$26*DdaAñoBaseVig!$I146)","v":2.139961353323509E-3},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F146+ProyDda!D$24*DdaAñoBaseVig!$G146+ProyDda!D$25*DdaAñoBaseVig!$H146+ProyDda!D$26*DdaAñoBaseVig!$I146)","v":2.2232266881558062E-3},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F146+ProyDda!E$24*DdaAñoBaseVig!$G146+ProyDda!E$25*DdaAñoBaseVig!$H146+ProyDda!E$26*DdaAñoBaseVig!$I146)","v":2.280229621842233E-3},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F146+ProyDda!F$24*DdaAñoBaseVig!$G146+ProyDda!F$25*DdaAñoBaseVig!$H146+ProyDda!F$26*DdaAñoBaseVig!$I146)","v":2.3417033815474483E-3},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F146+ProyDda!G$24*DdaAñoBaseVig!$G146+ProyDda!G$25*DdaAñoBaseVig!$H146+ProyDda!G$26*DdaAñoBaseVig!$I146)","v":2.406615058807919E-3},null,{"$f":"+ClientesVig!D146*0.01*12","v":1.4104829369907356E-4},{"$f":"+ClientesVig!E146*0.01*12","v":1.4263926902114392E-4},{"$f":"+ClientesVig!F146*0.01*12","v":1.458616743165178E-4},{"$f":"+ClientesVig!G146*0.01*12","v":1.4916431958222377E-4},{"$f":"+ClientesVig!H146*0.01*12","v":1.52545976886445E-4},null,{"$f":"+DdaAñoBaseVig!$I146*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I146*ProyDda!G$26","v":0},null,1.9989130596244353E-3,2.0805874191346624E-3,2.1343679475257153E-3,2.1925390619652245E-3,2.254069081921474E-3,{"$f":"+SUMPRODUCT(V146:Y146,PremisaCosto!$F$69:$I$69)","v":7.0936881483638619E-3}]
[{"$f":"+DdaAñoBaseVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F147+ProyDda!B$24*DdaAñoBaseVig!$G147+ProyDda!B$25*DdaAñoBaseVig!$H147+ProyDda!B$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F147+ProyDda!C$24*DdaAñoBaseVig!$G147+ProyDda!C$25*DdaAñoBaseVig!$H147+ProyDda!C$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F147+ProyDda!D$24*DdaAñoBaseVig!$G147+ProyDda!D$25*DdaAñoBaseVig!$H147+ProyDda!D$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F147+ProyDda!E$24*DdaAñoBaseVig!$G147+ProyDda!E$25*DdaAñoBaseVig!$H147+ProyDda!E$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F147+ProyDda!F$24*DdaAñoBaseVig!$G147+ProyDda!F$25*DdaAñoBaseVig!$H147+ProyDda!F$26*DdaAñoBaseVig!$I147)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F147+ProyDda!G$24*DdaAñoBaseVig!$G147+ProyDda!G$25*DdaAñoBaseVig!$H147+ProyDda!G$26*DdaAñoBaseVig!$I147)","v":0},null,{"$f":"+ClientesVig!D147*0.01*12","v":0},{"$f":"+ClientesVig!E147*0.01*12","v":0},{"$f":"+ClientesVig!F147*0.01*12","v":0},{"$f":"+ClientesVig!G147*0.01*12","v":0},{"$f":"+ClientesVig!H147*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I147*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I147*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V147:Y147,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A148","v":"BTS Prepago Político"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F148+ProyDda!B$24*DdaAñoBaseVig!$G148+ProyDda!B$25*DdaAñoBaseVig!$H148+ProyDda!B$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F148+ProyDda!C$24*DdaAñoBaseVig!$G148+ProyDda!C$25*DdaAñoBaseVig!$H148+ProyDda!C$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F148+ProyDda!D$24*DdaAñoBaseVig!$G148+ProyDda!D$25*DdaAñoBaseVig!$H148+ProyDda!D$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F148+ProyDda!E$24*DdaAñoBaseVig!$G148+ProyDda!E$25*DdaAñoBaseVig!$H148+ProyDda!E$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F148+ProyDda!F$24*DdaAñoBaseVig!$G148+ProyDda!F$25*DdaAñoBaseVig!$H148+ProyDda!F$26*DdaAñoBaseVig!$I148)","v":0},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F148+ProyDda!G$24*DdaAñoBaseVig!$G148+ProyDda!G$25*DdaAñoBaseVig!$H148+ProyDda!G$26*DdaAñoBaseVig!$I148)","v":0},null,{"$f":"+ClientesVig!D148*0.01*12","v":0},{"$f":"+ClientesVig!E148*0.01*12","v":0},{"$f":"+ClientesVig!F148*0.01*12","v":0},{"$f":"+ClientesVig!G148*0.01*12","v":0},{"$f":"+ClientesVig!H148*0.01*12","v":0},null,{"$f":"+DdaAñoBaseVig!$I148*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I148*ProyDda!G$26","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(V148:Y148,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+DdaAñoBaseVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+(ProyDda!B$23*DdaAñoBaseVig!$F149+ProyDda!B$24*DdaAñoBaseVig!$G149+ProyDda!B$25*DdaAñoBaseVig!$H149+ProyDda!B$26*DdaAñoBaseVig!$I149)","v":0.26141667655362688},{"$f":"+(ProyDda!C$23*DdaAñoBaseVig!$F149+ProyDda!C$24*DdaAñoBaseVig!$G149+ProyDda!C$25*DdaAñoBaseVig!$H149+ProyDda!C$26*DdaAñoBaseVig!$I149)","v":0.25829873966940092},{"$f":"+(ProyDda!D$23*DdaAñoBaseVig!$F149+ProyDda!D$24*DdaAñoBaseVig!$G149+ProyDda!D$25*DdaAñoBaseVig!$H149+ProyDda!D$26*DdaAñoBaseVig!$I149)","v":0.26665401247968551},{"$f":"+(ProyDda!E$23*DdaAñoBaseVig!$F149+ProyDda!E$24*DdaAñoBaseVig!$G149+ProyDda!E$25*DdaAñoBaseVig!$H149+ProyDda!E$26*DdaAñoBaseVig!$I149)","v":0.27014516243803838},{"$f":"+(ProyDda!F$23*DdaAñoBaseVig!$F149+ProyDda!F$24*DdaAñoBaseVig!$G149+ProyDda!F$25*DdaAñoBaseVig!$H149+ProyDda!F$26*DdaAñoBaseVig!$I149)","v":0.273676187336165},{"$f":"+(ProyDda!G$23*DdaAñoBaseVig!$F149+ProyDda!G$24*DdaAñoBaseVig!$G149+ProyDda!G$25*DdaAñoBaseVig!$H149+ProyDda!G$26*DdaAñoBaseVig!$I149)","v":0.27749323738265558},null,{"$f":"+ClientesVig!D149*0.01*12","v":1.5634515851255172E-2},{"$f":"+ClientesVig!E149*0.01*12","v":1.5908526764690213E-2},{"$f":"+ClientesVig!F149*0.01*12","v":1.6465971633831029E-2},{"$f":"+ClientesVig!G149*0.01*12","v":1.7042606357413909E-2},{"$f":"+ClientesVig!H149*0.01*12","v":1.7639128423453936E-2},null,{"$f":"+DdaAñoBaseVig!$I149*ProyDda!C$26","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!D$26","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!E$26","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!F$26","v":0},{"$f":"+DdaAñoBaseVig!$I149*ProyDda!G$26","v":0},null,0.24266422381814576,0.25074548571499528,0.25367919080420737,0.25663358097875111,0.25985410895920164,{"$f":"+SUMPRODUCT(V149:Y149,PremisaCosto!$F$69:$I$69)","v":0.8376941928354541}]

{"sheet":"ClientesVig","index":18,"n_rows":149,"n_cols":25,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,21,4,24],[4,3,4,7],[4,9,4,13],[4,15,4,19]]}
["Clientes Vigentes"]
[]
[]
[null,null,null,{"$f":"+D7-SUM(ProyDda!J23:J26)","v":0},{"$f":"+E7-SUM(ProyDda!K23:K26)","v":0},{"$f":"+F7-SUM(ProyDda!L23:L26)","v":0},{"$f":"+G7-SUM(ProyDda!M23:M26)","v":0},{"$f":"+H7-SUM(ProyDda!N23:N26)","v":0},null,{"$f":"+J7-ProyDda!J26","v":0},{"$f":"+K7-ProyDda!K26","v":0},{"$f":"+L7-ProyDda!L26","v":0},{"$f":"+M7-ProyDda!M26","v":0},{"$f":"+N7-ProyDda!N26","v":0}]
[null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,"Conexiones Nuevas"]
["Categorías",null,{"$f":"+EnergíaVig!B6","v":2025},{"$f":"+EnergíaVig!C6","v":2026},{"$f":"+EnergíaVig!D6","v":"2026/2027"},{"$f":"+EnergíaVig!E6","v":"2027/2028"},{"$f":"+EnergíaVig!F6","v":"2028/2029"},{"$f":"+EnergíaVig!G6","v":"2029/2030"},null,{"$f":"+D6","v":2026},{"$f":"+E6","v":"2026/2027"},{"$f":"+F6","v":"2027/2028"},{"$f":"+G6","v":"2028/2029"},{"$f":"+H6","v":"2029/2030"},null,{"$f":"+J6","v":2026},{"$f":"+K6","v":"2026/2027"},{"$f":"+L6","v":"2027/2028"},{"$f":"+M6","v":"2028/2029"},{"$f":"+N6","v":"2029/2030"},null,{"$f":"+Q6","v":"2026/2027"},{"$f":"+R6","v":"2027/2028"},{"$f":"+S6","v":"2028/2029"},{"$f":"+T6","v":"2029/2030"}]
["TOTAL",null,{"$f":"+SUM(C8,C12,C13,C17,C54,C95,C123,C58,C124,C127,C140)","v":186540.64295312765},{"$f":"+SUM(D8,D12,D13,D17,D54,D95,D123,D58,D124,D127,D140)","v":192842.48060934557},196099.84583223646,202724.61871432964,209573.19399439552,216653.13231099927,null,33.97444335206292,{"$f":"+SUM(K8,K12,K13,K17,K54,K95,K123,K58,K124,K127,K140)","v":34.13128953931222},{"$f":"+SUM(L8,L12,L13,L17,L54,L95,L123,L58,L124,L127,L140)","v":34.447966513606282},{"$f":"+SUM(M8,M12,M13,M17,M54,M95,M123,M58,M124,M127,M140)","v":34.770645438411123},{"$f":"+SUM(N8,N12,N13,N17,N54,N95,N123,N58,N124,N127,N140)","v":35.099391309009235},null,192808.50616599349,{"$f":"+SUM(Q8,Q12,Q13,Q17,Q54,Q95,Q123,Q58,Q124,Q127,Q140)","v":196065.71454269713},{"$f":"+SUM(R8,R12,R13,R17,R54,R95,R123,R58,R124,R127,R140)","v":202690.17074781601},{"$f":"+SUM(S8,S12,S13,S17,S54,S95,S123,S58,S124,S127,S140)","v":209538.42334895712},{"$f":"+SUM(T8,T12,T13,T17,T54,T95,T123,T58,T124,T127,T140)","v":216618.03291969022},null,6408.2840509998396,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W124,W127,W140)","v":6624.7728820931898},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X124,X127,X140)","v":6848.5752800659147},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y58,Y124,Y127,Y140)","v":7079.9383166036941}]
[{"$f":"+DdaAñoBaseVig!A8","v":"ATH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O8+ProyDda!I$24*DdaAñoBaseVig!$P8+ProyDda!I$25*DdaAñoBaseVig!$Q8+ProyDda!I$26*DdaAñoBaseVig!$R8)","v":2.0117454042448348},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O8+ProyDda!J$24*DdaAñoBaseVig!$P8+ProyDda!J$25*DdaAñoBaseVig!$Q8+ProyDda!J$26*DdaAñoBaseVig!$R8)","v":2.05695428311149},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O8+ProyDda!K$24*DdaAñoBaseVig!$P8+ProyDda!K$25*DdaAñoBaseVig!$Q8+ProyDda!K$26*DdaAñoBaseVig!$R8)","v":2.0801560065583491},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O8+ProyDda!L$24*DdaAñoBaseVig!$P8+ProyDda!L$25*DdaAñoBaseVig!$Q8+ProyDda!L$26*DdaAñoBaseVig!$R8)","v":2.1271494171158851},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O8+ProyDda!M$24*DdaAñoBaseVig!$P8+ProyDda!M$25*DdaAñoBaseVig!$Q8+ProyDda!M$26*DdaAñoBaseVig!$R8)","v":2.17531299390743},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O8+ProyDda!N$24*DdaAñoBaseVig!$P8+ProyDda!N$25*DdaAñoBaseVig!$Q8+ProyDda!N$26*DdaAñoBaseVig!$R8)","v":2.22462882959399},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R8","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R8","v":0},null,{"$f":"+D8-J8","v":2.05695428311149},{"$f":"+E8-K8","v":2.0801560065583491},{"$f":"+F8-L8","v":2.1271494171158851},{"$f":"+G8-M8","v":2.17531299390743},{"$f":"+H8-N8","v":2.22462882959399},null,{"$f":"+MAX(E8-AVERAGE(D8,C8),0)","v":4.5806162880186463E-2},{"$f":"+MAX(F8-E8,0)","v":4.6993410557536031E-2},{"$f":"+MAX(G8-F8,0)","v":4.8163576791544926E-2},{"$f":"+MAX(H8-G8,0)","v":4.931583568655995E-2}]
[{"$f":"+DdaAñoBaseVig!A9","v":"ATH Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O9+ProyDda!I$24*DdaAñoBaseVig!$P9+ProyDda!I$25*DdaAñoBaseVig!$Q9+ProyDda!I$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O9+ProyDda!J$24*DdaAñoBaseVig!$P9+ProyDda!J$25*DdaAñoBaseVig!$Q9+ProyDda!J$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O9+ProyDda!K$24*DdaAñoBaseVig!$P9+ProyDda!K$25*DdaAñoBaseVig!$Q9+ProyDda!K$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O9+ProyDda!L$24*DdaAñoBaseVig!$P9+ProyDda!L$25*DdaAñoBaseVig!$Q9+ProyDda!L$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O9+ProyDda!M$24*DdaAñoBaseVig!$P9+ProyDda!M$25*DdaAñoBaseVig!$Q9+ProyDda!M$26*DdaAñoBaseVig!$R9)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O9+ProyDda!N$24*DdaAñoBaseVig!$P9+ProyDda!N$25*DdaAñoBaseVig!$Q9+ProyDda!N$26*DdaAñoBaseVig!$R9)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R9","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R9","v":0},null,{"$f":"+D9-J9","v":0},{"$f":"+E9-K9","v":0},{"$f":"+F9-L9","v":0},{"$f":"+G9-M9","v":0},{"$f":"+H9-N9","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A10","v":"ATH Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O10+ProyDda!I$24*DdaAñoBaseVig!$P10+ProyDda!I$25*DdaAñoBaseVig!$Q10+ProyDda!I$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O10+ProyDda!J$24*DdaAñoBaseVig!$P10+ProyDda!J$25*DdaAñoBaseVig!$Q10+ProyDda!J$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O10+ProyDda!K$24*DdaAñoBaseVig!$P10+ProyDda!K$25*DdaAñoBaseVig!$Q10+ProyDda!K$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O10+ProyDda!L$24*DdaAñoBaseVig!$P10+ProyDda!L$25*DdaAñoBaseVig!$Q10+ProyDda!L$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O10+ProyDda!M$24*DdaAñoBaseVig!$P10+ProyDda!M$25*DdaAñoBaseVig!$Q10+ProyDda!M$26*DdaAñoBaseVig!$R10)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O10+ProyDda!N$24*DdaAñoBaseVig!$P10+ProyDda!N$25*DdaAñoBaseVig!$Q10+ProyDda!N$26*DdaAñoBaseVig!$R10)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R10","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R10","v":0},null,{"$f":"+D10-J10","v":0},{"$f":"+E10-K10","v":0},{"$f":"+F10-L10","v":0},{"$f":"+G10-M10","v":0},{"$f":"+H10-N10","v":0},null,{"$f":"+MAX(E10-AVERAGE(D10,C10),0)","v":0},{"$f":"+MAX(F10-E10,0)","v":0},{"$f":"+MAX(G10-F10,0)","v":0},{"$f":"+MAX(H10-G10,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A11","v":"ATH Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O11+ProyDda!I$24*DdaAñoBaseVig!$P11+ProyDda!I$25*DdaAñoBaseVig!$Q11+ProyDda!I$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O11+ProyDda!J$24*DdaAñoBaseVig!$P11+ProyDda!J$25*DdaAñoBaseVig!$Q11+ProyDda!J$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O11+ProyDda!K$24*DdaAñoBaseVig!$P11+ProyDda!K$25*DdaAñoBaseVig!$Q11+ProyDda!K$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O11+ProyDda!L$24*DdaAñoBaseVig!$P11+ProyDda!L$25*DdaAñoBaseVig!$Q11+ProyDda!L$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O11+ProyDda!M$24*DdaAñoBaseVig!$P11+ProyDda!M$25*DdaAñoBaseVig!$Q11+ProyDda!M$26*DdaAñoBaseVig!$R11)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O11+ProyDda!N$24*DdaAñoBaseVig!$P11+ProyDda!N$25*DdaAñoBaseVig!$Q11+ProyDda!N$26*DdaAñoBaseVig!$R11)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R11","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R11","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A12","v":"ATD"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O12+ProyDda!I$24*DdaAñoBaseVig!$P12+ProyDda!I$25*DdaAñoBaseVig!$Q12+ProyDda!I$26*DdaAñoBaseVig!$R12)","v":1.0058727021224175E-4},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O12+ProyDda!J$24*DdaAñoBaseVig!$P12+ProyDda!J$25*DdaAñoBaseVig!$Q12+ProyDda!J$26*DdaAñoBaseVig!$R12)","v":1.0284771415557449E-4},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O12+ProyDda!K$24*DdaAñoBaseVig!$P12+ProyDda!K$25*DdaAñoBaseVig!$Q12+ProyDda!K$26*DdaAñoBaseVig!$R12)","v":1.0400780032791746E-4},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O12+ProyDda!L$24*DdaAñoBaseVig!$P12+ProyDda!L$25*DdaAñoBaseVig!$Q12+ProyDda!L$26*DdaAñoBaseVig!$R12)","v":1.0635747085579425E-4},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O12+ProyDda!M$24*DdaAñoBaseVig!$P12+ProyDda!M$25*DdaAñoBaseVig!$Q12+ProyDda!M$26*DdaAñoBaseVig!$R12)","v":1.0876564969537151E-4},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O12+ProyDda!N$24*DdaAñoBaseVig!$P12+ProyDda!N$25*DdaAñoBaseVig!$Q12+ProyDda!N$26*DdaAñoBaseVig!$R12)","v":1.1123144147969951E-4},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R12","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R12","v":0},null,1.0284771415557449E-4,1.0400780032791746E-4,1.0635747085579425E-4,1.0876564969537151E-4,1.1123144147969951E-4,null,2.2903081440093392E-6,2.3496705278767944E-6,2.4081788395772564E-6,2.4657917843280008E-6]
[{"$f":"+DdaAñoBaseVig!A13","v":"MTH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O13+ProyDda!I$24*DdaAñoBaseVig!$P13+ProyDda!I$25*DdaAñoBaseVig!$Q13+ProyDda!I$26*DdaAñoBaseVig!$R13)","v":14.082217829713844},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O13+ProyDda!J$24*DdaAñoBaseVig!$P13+ProyDda!J$25*DdaAñoBaseVig!$Q13+ProyDda!J$26*DdaAñoBaseVig!$R13)","v":14.398679981780427},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O13+ProyDda!K$24*DdaAñoBaseVig!$P13+ProyDda!K$25*DdaAñoBaseVig!$Q13+ProyDda!K$26*DdaAñoBaseVig!$R13)","v":14.561092045908444},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O13+ProyDda!L$24*DdaAñoBaseVig!$P13+ProyDda!L$25*DdaAñoBaseVig!$Q13+ProyDda!L$26*DdaAñoBaseVig!$R13)","v":14.890045919811195},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O13+ProyDda!M$24*DdaAñoBaseVig!$P13+ProyDda!M$25*DdaAñoBaseVig!$Q13+ProyDda!M$26*DdaAñoBaseVig!$R13)","v":15.227190957352011},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O13+ProyDda!N$24*DdaAñoBaseVig!$P13+ProyDda!N$25*DdaAñoBaseVig!$Q13+ProyDda!N$26*DdaAñoBaseVig!$R13)","v":15.572401807157929},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R13","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R13","v":0},null,14.398679981780427,14.561092045908444,14.890045919811195,15.227190957352011,15.572401807157929,null,0.32064314016130702,0.32895387390275133,0.33714503754081626,0.34521084980591787]
[{"$f":"+DdaAñoBaseVig!A14","v":"MTH Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O14+ProyDda!I$24*DdaAñoBaseVig!$P14+ProyDda!I$25*DdaAñoBaseVig!$Q14+ProyDda!I$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O14+ProyDda!J$24*DdaAñoBaseVig!$P14+ProyDda!J$25*DdaAñoBaseVig!$Q14+ProyDda!J$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O14+ProyDda!K$24*DdaAñoBaseVig!$P14+ProyDda!K$25*DdaAñoBaseVig!$Q14+ProyDda!K$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O14+ProyDda!L$24*DdaAñoBaseVig!$P14+ProyDda!L$25*DdaAñoBaseVig!$Q14+ProyDda!L$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O14+ProyDda!M$24*DdaAñoBaseVig!$P14+ProyDda!M$25*DdaAñoBaseVig!$Q14+ProyDda!M$26*DdaAñoBaseVig!$R14)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O14+ProyDda!N$24*DdaAñoBaseVig!$P14+ProyDda!N$25*DdaAñoBaseVig!$Q14+ProyDda!N$26*DdaAñoBaseVig!$R14)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R14","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R14","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A15","v":"MTH Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O15+ProyDda!I$24*DdaAñoBaseVig!$P15+ProyDda!I$25*DdaAñoBaseVig!$Q15+ProyDda!I$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O15+ProyDda!J$24*DdaAñoBaseVig!$P15+ProyDda!J$25*DdaAñoBaseVig!$Q15+ProyDda!J$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O15+ProyDda!K$24*DdaAñoBaseVig!$P15+ProyDda!K$25*DdaAñoBaseVig!$Q15+ProyDda!K$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O15+ProyDda!L$24*DdaAñoBaseVig!$P15+ProyDda!L$25*DdaAñoBaseVig!$Q15+ProyDda!L$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O15+ProyDda!M$24*DdaAñoBaseVig!$P15+ProyDda!M$25*DdaAñoBaseVig!$Q15+ProyDda!M$26*DdaAñoBaseVig!$R15)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O15+ProyDda!N$24*DdaAñoBaseVig!$P15+ProyDda!N$25*DdaAñoBaseVig!$Q15+ProyDda!N$26*DdaAñoBaseVig!$R15)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R15","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R15","v":0},null,{"$f":"+D15-J15","v":0},{"$f":"+E15-K15","v":0},{"$f":"+F15-L15","v":0},{"$f":"+G15-M15","v":0},{"$f":"+H15-N15","v":0},null,{"$f":"+MAX(E15-AVERAGE(D15,C15),0)","v":0},{"$f":"+MAX(F15-E15,0)","v":0},{"$f":"+MAX(G15-F15,0)","v":0},{"$f":"+MAX(H15-G15,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A16","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O16+ProyDda!I$24*DdaAñoBaseVig!$P16+ProyDda!I$25*DdaAñoBaseVig!$Q16+ProyDda!I$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O16+ProyDda!J$24*DdaAñoBaseVig!$P16+ProyDda!J$25*DdaAñoBaseVig!$Q16+ProyDda!J$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O16+ProyDda!K$24*DdaAñoBaseVig!$P16+ProyDda!K$25*DdaAñoBaseVig!$Q16+ProyDda!K$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O16+ProyDda!L$24*DdaAñoBaseVig!$P16+ProyDda!L$25*DdaAñoBaseVig!$Q16+ProyDda!L$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O16+ProyDda!M$24*DdaAñoBaseVig!$P16+ProyDda!M$25*DdaAñoBaseVig!$Q16+ProyDda!M$26*DdaAñoBaseVig!$R16)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O16+ProyDda!N$24*DdaAñoBaseVig!$P16+ProyDda!N$25*DdaAñoBaseVig!$Q16+ProyDda!N$26*DdaAñoBaseVig!$R16)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R16","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R16","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A17","v":"MTD"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O17+ProyDda!I$24*DdaAñoBaseVig!$P17+ProyDda!I$25*DdaAñoBaseVig!$Q17+ProyDda!I$26*DdaAñoBaseVig!$R17)","v":264.02297924686121},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O17+ProyDda!J$24*DdaAñoBaseVig!$P17+ProyDda!J$25*DdaAñoBaseVig!$Q17+ProyDda!J$26*DdaAñoBaseVig!$R17)","v":270.10602974038909},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O17+ProyDda!K$24*DdaAñoBaseVig!$P17+ProyDda!K$25*DdaAñoBaseVig!$Q17+ProyDda!K$26*DdaAñoBaseVig!$R17)","v":273.22956833941112},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O17+ProyDda!L$24*DdaAñoBaseVig!$P17+ProyDda!L$25*DdaAñoBaseVig!$Q17+ProyDda!L$26*DdaAñoBaseVig!$R17)","v":279.5580016127663},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O17+ProyDda!M$24*DdaAñoBaseVig!$P17+ProyDda!M$25*DdaAñoBaseVig!$Q17+ProyDda!M$26*DdaAñoBaseVig!$R17)","v":286.04819412133128},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O17+ProyDda!N$24*DdaAñoBaseVig!$P17+ProyDda!N$25*DdaAñoBaseVig!$Q17+ProyDda!N$26*DdaAñoBaseVig!$R17)","v":292.69845025575825},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R17","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R17","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R17","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R17","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R17","v":0},null,270.10602974038909,273.22956833941112,279.5580016127663,286.04819412133128,292.69845025575825,null,6.1650638457859941,6.3284332733551878,6.4901925085649737,6.6502561344269679]
[{"$f":"+DdaAñoBaseVig!A18","v":"MTD_1 (0-10,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O18+ProyDda!I$24*DdaAñoBaseVig!$P18+ProyDda!I$25*DdaAñoBaseVig!$Q18+ProyDda!I$26*DdaAñoBaseVig!$R18)","v":264.02297924686121},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O18+ProyDda!J$24*DdaAñoBaseVig!$P18+ProyDda!J$25*DdaAñoBaseVig!$Q18+ProyDda!J$26*DdaAñoBaseVig!$R18)","v":270.10602974038909},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O18+ProyDda!K$24*DdaAñoBaseVig!$P18+ProyDda!K$25*DdaAñoBaseVig!$Q18+ProyDda!K$26*DdaAñoBaseVig!$R18)","v":273.22956833941112},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O18+ProyDda!L$24*DdaAñoBaseVig!$P18+ProyDda!L$25*DdaAñoBaseVig!$Q18+ProyDda!L$26*DdaAñoBaseVig!$R18)","v":279.5580016127663},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O18+ProyDda!M$24*DdaAñoBaseVig!$P18+ProyDda!M$25*DdaAñoBaseVig!$Q18+ProyDda!M$26*DdaAñoBaseVig!$R18)","v":286.04819412133128},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O18+ProyDda!N$24*DdaAñoBaseVig!$P18+ProyDda!N$25*DdaAñoBaseVig!$Q18+ProyDda!N$26*DdaAñoBaseVig!$R18)","v":292.69845025575825},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R18","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R18","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R18","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R18","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R18","v":0},null,270.10602974038909,273.22956833941112,279.5580016127663,286.04819412133128,292.69845025575825,null,6.1650638457859941,6.3284332733551878,6.4901925085649737,6.6502561344269679]
[{"$f":"+DdaAñoBaseVig!A19","v":"MTD_1 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O19+ProyDda!I$24*DdaAñoBaseVig!$P19+ProyDda!I$25*DdaAñoBaseVig!$Q19+ProyDda!I$26*DdaAñoBaseVig!$R19)","v":255.9775698884965},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O19+ProyDda!J$24*DdaAñoBaseVig!$P19+ProyDda!J$25*DdaAñoBaseVig!$Q19+ProyDda!J$26*DdaAñoBaseVig!$R19)","v":261.86716077002717},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O19+ProyDda!K$24*DdaAñoBaseVig!$P19+ProyDda!K$25*DdaAñoBaseVig!$Q19+ProyDda!K$26*DdaAñoBaseVig!$R19)","v":264.89127452625144},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O19+ProyDda!L$24*DdaAñoBaseVig!$P19+ProyDda!L$25*DdaAñoBaseVig!$Q19+ProyDda!L$26*DdaAñoBaseVig!$R19)","v":271.01816670912194},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O19+ProyDda!M$24*DdaAñoBaseVig!$P19+ProyDda!M$25*DdaAñoBaseVig!$Q19+ProyDda!M$26*DdaAñoBaseVig!$R19)","v":277.3014466242102},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O19+ProyDda!N$24*DdaAñoBaseVig!$P19+ProyDda!N$25*DdaAñoBaseVig!$Q19+ProyDda!N$26*DdaAñoBaseVig!$R19)","v":283.73943496232198},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R19","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R19","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R19","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R19","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R19","v":0},null,261.86716077002717,264.89127452625144,271.01816670912194,277.3014466242102,283.73943496232198,null,5.968909196989614,6.1268921828705061,6.2832799150882579,6.4379883381117793]
[{"$f":"+DdaAñoBaseVig!A20","v":"MTD_1 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O20+ProyDda!I$24*DdaAñoBaseVig!$P20+ProyDda!I$25*DdaAñoBaseVig!$Q20+ProyDda!I$26*DdaAñoBaseVig!$R20)","v":7.0411089148569221},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O20+ProyDda!J$24*DdaAñoBaseVig!$P20+ProyDda!J$25*DdaAñoBaseVig!$Q20+ProyDda!J$26*DdaAñoBaseVig!$R20)","v":7.1993399908902136},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O20+ProyDda!K$24*DdaAñoBaseVig!$P20+ProyDda!K$25*DdaAñoBaseVig!$Q20+ProyDda!K$26*DdaAñoBaseVig!$R20)","v":7.2805460229542218},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O20+ProyDda!L$24*DdaAñoBaseVig!$P20+ProyDda!L$25*DdaAñoBaseVig!$Q20+ProyDda!L$26*DdaAñoBaseVig!$R20)","v":7.4450229599055975},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O20+ProyDda!M$24*DdaAñoBaseVig!$P20+ProyDda!M$25*DdaAñoBaseVig!$Q20+ProyDda!M$26*DdaAñoBaseVig!$R20)","v":7.6135954786760056},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O20+ProyDda!N$24*DdaAñoBaseVig!$P20+ProyDda!N$25*DdaAñoBaseVig!$Q20+ProyDda!N$26*DdaAñoBaseVig!$R20)","v":7.7862009035789645},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R20","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R20","v":0},null,7.1993399908902136,7.2805460229542218,7.4450229599055975,7.6135954786760056,7.7862009035789645,null,0.16032157008065351,0.16447693695137566,0.16857251877040813,0.17260542490295894]
[{"$f":"+DdaAñoBaseVig!A21","v":"MTD_1 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O21+ProyDda!I$24*DdaAñoBaseVig!$P21+ProyDda!I$25*DdaAñoBaseVig!$Q21+ProyDda!I$26*DdaAñoBaseVig!$R21)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O21+ProyDda!J$24*DdaAñoBaseVig!$P21+ProyDda!J$25*DdaAñoBaseVig!$Q21+ProyDda!J$26*DdaAñoBaseVig!$R21)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O21+ProyDda!K$24*DdaAñoBaseVig!$P21+ProyDda!K$25*DdaAñoBaseVig!$Q21+ProyDda!K$26*DdaAñoBaseVig!$R21)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O21+ProyDda!L$24*DdaAñoBaseVig!$P21+ProyDda!L$25*DdaAñoBaseVig!$Q21+ProyDda!L$26*DdaAñoBaseVig!$R21)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O21+ProyDda!M$24*DdaAñoBaseVig!$P21+ProyDda!M$25*DdaAñoBaseVig!$Q21+ProyDda!M$26*DdaAñoBaseVig!$R21)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O21+ProyDda!N$24*DdaAñoBaseVig!$P21+ProyDda!N$25*DdaAñoBaseVig!$Q21+ProyDda!N$26*DdaAñoBaseVig!$R21)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R21","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R21","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A22","v":"MTD_1 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O22+ProyDda!I$24*DdaAñoBaseVig!$P22+ProyDda!I$25*DdaAñoBaseVig!$Q22+ProyDda!I$26*DdaAñoBaseVig!$R22)","v":1.0043004435077676},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O22+ProyDda!J$24*DdaAñoBaseVig!$P22+ProyDda!J$25*DdaAñoBaseVig!$Q22+ProyDda!J$26*DdaAñoBaseVig!$R22)","v":1.0395289794717535},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O22+ProyDda!K$24*DdaAñoBaseVig!$P22+ProyDda!K$25*DdaAñoBaseVig!$Q22+ProyDda!K$26*DdaAñoBaseVig!$R22)","v":1.0577477902054664},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O22+ProyDda!L$24*DdaAñoBaseVig!$P22+ProyDda!L$25*DdaAñoBaseVig!$Q22+ProyDda!L$26*DdaAñoBaseVig!$R22)","v":1.0948119437387653},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O22+ProyDda!M$24*DdaAñoBaseVig!$P22+ProyDda!M$25*DdaAñoBaseVig!$Q22+ProyDda!M$26*DdaAñoBaseVig!$R22)","v":1.1331520184450736},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O22+ProyDda!N$24*DdaAñoBaseVig!$P22+ProyDda!N$25*DdaAñoBaseVig!$Q22+ProyDda!N$26*DdaAñoBaseVig!$R22)","v":1.1728143898573096},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R22","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R22","v":0},null,1.0395289794717535,1.0577477902054664,1.0948119437387653,1.1331520184450736,1.1728143898573096,null,3.5833078715705735E-2,3.7064153533298949E-2,3.8340074706308291E-2,3.9662371412235942E-2]
[{"$f":"+DdaAñoBaseVig!A23","v":"MTD_1 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O23+ProyDda!I$24*DdaAñoBaseVig!$P23+ProyDda!I$25*DdaAñoBaseVig!$Q23+ProyDda!I$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O23+ProyDda!J$24*DdaAñoBaseVig!$P23+ProyDda!J$25*DdaAñoBaseVig!$Q23+ProyDda!J$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O23+ProyDda!K$24*DdaAñoBaseVig!$P23+ProyDda!K$25*DdaAñoBaseVig!$Q23+ProyDda!K$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O23+ProyDda!L$24*DdaAñoBaseVig!$P23+ProyDda!L$25*DdaAñoBaseVig!$Q23+ProyDda!L$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O23+ProyDda!M$24*DdaAñoBaseVig!$P23+ProyDda!M$25*DdaAñoBaseVig!$Q23+ProyDda!M$26*DdaAñoBaseVig!$R23)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O23+ProyDda!N$24*DdaAñoBaseVig!$P23+ProyDda!N$25*DdaAñoBaseVig!$Q23+ProyDda!N$26*DdaAñoBaseVig!$R23)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R23","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R23","v":0},null,{"$f":"+D23-J23","v":0},0,0,0,0,null,0,{"$f":"+MAX(F23-E23,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A24","v":"MTD_1 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O24+ProyDda!I$24*DdaAñoBaseVig!$P24+ProyDda!I$25*DdaAñoBaseVig!$Q24+ProyDda!I$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O24+ProyDda!J$24*DdaAñoBaseVig!$P24+ProyDda!J$25*DdaAñoBaseVig!$Q24+ProyDda!J$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O24+ProyDda!K$24*DdaAñoBaseVig!$P24+ProyDda!K$25*DdaAñoBaseVig!$Q24+ProyDda!K$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O24+ProyDda!L$24*DdaAñoBaseVig!$P24+ProyDda!L$25*DdaAñoBaseVig!$Q24+ProyDda!L$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O24+ProyDda!M$24*DdaAñoBaseVig!$P24+ProyDda!M$25*DdaAñoBaseVig!$Q24+ProyDda!M$26*DdaAñoBaseVig!$R24)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O24+ProyDda!N$24*DdaAñoBaseVig!$P24+ProyDda!N$25*DdaAñoBaseVig!$Q24+ProyDda!N$26*DdaAñoBaseVig!$R24)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R24","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R24","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A25","v":"MTD_1 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O25+ProyDda!I$24*DdaAñoBaseVig!$P25+ProyDda!I$25*DdaAñoBaseVig!$Q25+ProyDda!I$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O25+ProyDda!J$24*DdaAñoBaseVig!$P25+ProyDda!J$25*DdaAñoBaseVig!$Q25+ProyDda!J$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O25+ProyDda!K$24*DdaAñoBaseVig!$P25+ProyDda!K$25*DdaAñoBaseVig!$Q25+ProyDda!K$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O25+ProyDda!L$24*DdaAñoBaseVig!$P25+ProyDda!L$25*DdaAñoBaseVig!$Q25+ProyDda!L$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O25+ProyDda!M$24*DdaAñoBaseVig!$P25+ProyDda!M$25*DdaAñoBaseVig!$Q25+ProyDda!M$26*DdaAñoBaseVig!$R25)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O25+ProyDda!N$24*DdaAñoBaseVig!$P25+ProyDda!N$25*DdaAñoBaseVig!$Q25+ProyDda!N$26*DdaAñoBaseVig!$R25)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R25","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R25","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A26","v":"MTD_1 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O26+ProyDda!I$24*DdaAñoBaseVig!$P26+ProyDda!I$25*DdaAñoBaseVig!$Q26+ProyDda!I$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O26+ProyDda!J$24*DdaAñoBaseVig!$P26+ProyDda!J$25*DdaAñoBaseVig!$Q26+ProyDda!J$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O26+ProyDda!K$24*DdaAñoBaseVig!$P26+ProyDda!K$25*DdaAñoBaseVig!$Q26+ProyDda!K$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O26+ProyDda!L$24*DdaAñoBaseVig!$P26+ProyDda!L$25*DdaAñoBaseVig!$Q26+ProyDda!L$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O26+ProyDda!M$24*DdaAñoBaseVig!$P26+ProyDda!M$25*DdaAñoBaseVig!$Q26+ProyDda!M$26*DdaAñoBaseVig!$R26)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O26+ProyDda!N$24*DdaAñoBaseVig!$P26+ProyDda!N$25*DdaAñoBaseVig!$Q26+ProyDda!N$26*DdaAñoBaseVig!$R26)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R26","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R26","v":0},null,{"$f":"+D26-J26","v":0},{"$f":"+E26-K26","v":0},{"$f":"+F26-L26","v":0},{"$f":"+G26-M26","v":0},{"$f":"+H26-N26","v":0},null,{"$f":"+MAX(E26-AVERAGE(D26,C26),0)","v":0},{"$f":"+MAX(F26-E26,0)","v":0},{"$f":"+MAX(G26-F26,0)","v":0},{"$f":"+MAX(H26-G26,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A27","v":"MTD_2 (10,001-30,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O27+ProyDda!I$24*DdaAñoBaseVig!$P27+ProyDda!I$25*DdaAñoBaseVig!$Q27+ProyDda!I$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O27+ProyDda!J$24*DdaAñoBaseVig!$P27+ProyDda!J$25*DdaAñoBaseVig!$Q27+ProyDda!J$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O27+ProyDda!K$24*DdaAñoBaseVig!$P27+ProyDda!K$25*DdaAñoBaseVig!$Q27+ProyDda!K$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O27+ProyDda!L$24*DdaAñoBaseVig!$P27+ProyDda!L$25*DdaAñoBaseVig!$Q27+ProyDda!L$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O27+ProyDda!M$24*DdaAñoBaseVig!$P27+ProyDda!M$25*DdaAñoBaseVig!$Q27+ProyDda!M$26*DdaAñoBaseVig!$R27)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O27+ProyDda!N$24*DdaAñoBaseVig!$P27+ProyDda!N$25*DdaAñoBaseVig!$Q27+ProyDda!N$26*DdaAñoBaseVig!$R27)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R27","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R27","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A28","v":"MTD_2 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O28+ProyDda!I$24*DdaAñoBaseVig!$P28+ProyDda!I$25*DdaAñoBaseVig!$Q28+ProyDda!I$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O28+ProyDda!J$24*DdaAñoBaseVig!$P28+ProyDda!J$25*DdaAñoBaseVig!$Q28+ProyDda!J$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O28+ProyDda!K$24*DdaAñoBaseVig!$P28+ProyDda!K$25*DdaAñoBaseVig!$Q28+ProyDda!K$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O28+ProyDda!L$24*DdaAñoBaseVig!$P28+ProyDda!L$25*DdaAñoBaseVig!$Q28+ProyDda!L$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O28+ProyDda!M$24*DdaAñoBaseVig!$P28+ProyDda!M$25*DdaAñoBaseVig!$Q28+ProyDda!M$26*DdaAñoBaseVig!$R28)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O28+ProyDda!N$24*DdaAñoBaseVig!$P28+ProyDda!N$25*DdaAñoBaseVig!$Q28+ProyDda!N$26*DdaAñoBaseVig!$R28)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R28","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R28","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A29","v":"MTD_2 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O29+ProyDda!I$24*DdaAñoBaseVig!$P29+ProyDda!I$25*DdaAñoBaseVig!$Q29+ProyDda!I$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O29+ProyDda!J$24*DdaAñoBaseVig!$P29+ProyDda!J$25*DdaAñoBaseVig!$Q29+ProyDda!J$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O29+ProyDda!K$24*DdaAñoBaseVig!$P29+ProyDda!K$25*DdaAñoBaseVig!$Q29+ProyDda!K$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O29+ProyDda!L$24*DdaAñoBaseVig!$P29+ProyDda!L$25*DdaAñoBaseVig!$Q29+ProyDda!L$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O29+ProyDda!M$24*DdaAñoBaseVig!$P29+ProyDda!M$25*DdaAñoBaseVig!$Q29+ProyDda!M$26*DdaAñoBaseVig!$R29)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O29+ProyDda!N$24*DdaAñoBaseVig!$P29+ProyDda!N$25*DdaAñoBaseVig!$Q29+ProyDda!N$26*DdaAñoBaseVig!$R29)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R29","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R29","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A30","v":"MTD_2 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O30+ProyDda!I$24*DdaAñoBaseVig!$P30+ProyDda!I$25*DdaAñoBaseVig!$Q30+ProyDda!I$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O30+ProyDda!J$24*DdaAñoBaseVig!$P30+ProyDda!J$25*DdaAñoBaseVig!$Q30+ProyDda!J$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O30+ProyDda!K$24*DdaAñoBaseVig!$P30+ProyDda!K$25*DdaAñoBaseVig!$Q30+ProyDda!K$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O30+ProyDda!L$24*DdaAñoBaseVig!$P30+ProyDda!L$25*DdaAñoBaseVig!$Q30+ProyDda!L$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O30+ProyDda!M$24*DdaAñoBaseVig!$P30+ProyDda!M$25*DdaAñoBaseVig!$Q30+ProyDda!M$26*DdaAñoBaseVig!$R30)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O30+ProyDda!N$24*DdaAñoBaseVig!$P30+ProyDda!N$25*DdaAñoBaseVig!$Q30+ProyDda!N$26*DdaAñoBaseVig!$R30)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R30","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R30","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A31","v":"MTD_2 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O31+ProyDda!I$24*DdaAñoBaseVig!$P31+ProyDda!I$25*DdaAñoBaseVig!$Q31+ProyDda!I$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O31+ProyDda!J$24*DdaAñoBaseVig!$P31+ProyDda!J$25*DdaAñoBaseVig!$Q31+ProyDda!J$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O31+ProyDda!K$24*DdaAñoBaseVig!$P31+ProyDda!K$25*DdaAñoBaseVig!$Q31+ProyDda!K$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O31+ProyDda!L$24*DdaAñoBaseVig!$P31+ProyDda!L$25*DdaAñoBaseVig!$Q31+ProyDda!L$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O31+ProyDda!M$24*DdaAñoBaseVig!$P31+ProyDda!M$25*DdaAñoBaseVig!$Q31+ProyDda!M$26*DdaAñoBaseVig!$R31)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O31+ProyDda!N$24*DdaAñoBaseVig!$P31+ProyDda!N$25*DdaAñoBaseVig!$Q31+ProyDda!N$26*DdaAñoBaseVig!$R31)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R31","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R31","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A32","v":"MTD_2 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O32+ProyDda!I$24*DdaAñoBaseVig!$P32+ProyDda!I$25*DdaAñoBaseVig!$Q32+ProyDda!I$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O32+ProyDda!J$24*DdaAñoBaseVig!$P32+ProyDda!J$25*DdaAñoBaseVig!$Q32+ProyDda!J$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O32+ProyDda!K$24*DdaAñoBaseVig!$P32+ProyDda!K$25*DdaAñoBaseVig!$Q32+ProyDda!K$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O32+ProyDda!L$24*DdaAñoBaseVig!$P32+ProyDda!L$25*DdaAñoBaseVig!$Q32+ProyDda!L$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O32+ProyDda!M$24*DdaAñoBaseVig!$P32+ProyDda!M$25*DdaAñoBaseVig!$Q32+ProyDda!M$26*DdaAñoBaseVig!$R32)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O32+ProyDda!N$24*DdaAñoBaseVig!$P32+ProyDda!N$25*DdaAñoBaseVig!$Q32+ProyDda!N$26*DdaAñoBaseVig!$R32)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R32","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R32","v":0},null,{"$f":"+D32-J32","v":0},0,0,0,0,null,0,{"$f":"+MAX(F32-E32,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A33","v":"MTD_2 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O33+ProyDda!I$24*DdaAñoBaseVig!$P33+ProyDda!I$25*DdaAñoBaseVig!$Q33+ProyDda!I$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O33+ProyDda!J$24*DdaAñoBaseVig!$P33+ProyDda!J$25*DdaAñoBaseVig!$Q33+ProyDda!J$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O33+ProyDda!K$24*DdaAñoBaseVig!$P33+ProyDda!K$25*DdaAñoBaseVig!$Q33+ProyDda!K$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O33+ProyDda!L$24*DdaAñoBaseVig!$P33+ProyDda!L$25*DdaAñoBaseVig!$Q33+ProyDda!L$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O33+ProyDda!M$24*DdaAñoBaseVig!$P33+ProyDda!M$25*DdaAñoBaseVig!$Q33+ProyDda!M$26*DdaAñoBaseVig!$R33)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O33+ProyDda!N$24*DdaAñoBaseVig!$P33+ProyDda!N$25*DdaAñoBaseVig!$Q33+ProyDda!N$26*DdaAñoBaseVig!$R33)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R33","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R33","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A34","v":"MTD_2 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O34+ProyDda!I$24*DdaAñoBaseVig!$P34+ProyDda!I$25*DdaAñoBaseVig!$Q34+ProyDda!I$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O34+ProyDda!J$24*DdaAñoBaseVig!$P34+ProyDda!J$25*DdaAñoBaseVig!$Q34+ProyDda!J$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O34+ProyDda!K$24*DdaAñoBaseVig!$P34+ProyDda!K$25*DdaAñoBaseVig!$Q34+ProyDda!K$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O34+ProyDda!L$24*DdaAñoBaseVig!$P34+ProyDda!L$25*DdaAñoBaseVig!$Q34+ProyDda!L$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O34+ProyDda!M$24*DdaAñoBaseVig!$P34+ProyDda!M$25*DdaAñoBaseVig!$Q34+ProyDda!M$26*DdaAñoBaseVig!$R34)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O34+ProyDda!N$24*DdaAñoBaseVig!$P34+ProyDda!N$25*DdaAñoBaseVig!$Q34+ProyDda!N$26*DdaAñoBaseVig!$R34)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R34","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R34","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A35","v":"MTD_2 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O35+ProyDda!I$24*DdaAñoBaseVig!$P35+ProyDda!I$25*DdaAñoBaseVig!$Q35+ProyDda!I$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O35+ProyDda!J$24*DdaAñoBaseVig!$P35+ProyDda!J$25*DdaAñoBaseVig!$Q35+ProyDda!J$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O35+ProyDda!K$24*DdaAñoBaseVig!$P35+ProyDda!K$25*DdaAñoBaseVig!$Q35+ProyDda!K$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O35+ProyDda!L$24*DdaAñoBaseVig!$P35+ProyDda!L$25*DdaAñoBaseVig!$Q35+ProyDda!L$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O35+ProyDda!M$24*DdaAñoBaseVig!$P35+ProyDda!M$25*DdaAñoBaseVig!$Q35+ProyDda!M$26*DdaAñoBaseVig!$R35)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O35+ProyDda!N$24*DdaAñoBaseVig!$P35+ProyDda!N$25*DdaAñoBaseVig!$Q35+ProyDda!N$26*DdaAñoBaseVig!$R35)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R35","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R35","v":0},null,{"$f":"+D35-J35","v":0},{"$f":"+E35-K35","v":0},{"$f":"+F35-L35","v":0},{"$f":"+G35-M35","v":0},{"$f":"+H35-N35","v":0},null,{"$f":"+MAX(E35-AVERAGE(D35,C35),0)","v":0},{"$f":"+MAX(F35-E35,0)","v":0},{"$f":"+MAX(G35-F35,0)","v":0},{"$f":"+MAX(H35-G35,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A36","v":"MTD_3 (30,001-50,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O36+ProyDda!I$24*DdaAñoBaseVig!$P36+ProyDda!I$25*DdaAñoBaseVig!$Q36+ProyDda!I$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O36+ProyDda!J$24*DdaAñoBaseVig!$P36+ProyDda!J$25*DdaAñoBaseVig!$Q36+ProyDda!J$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O36+ProyDda!K$24*DdaAñoBaseVig!$P36+ProyDda!K$25*DdaAñoBaseVig!$Q36+ProyDda!K$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O36+ProyDda!L$24*DdaAñoBaseVig!$P36+ProyDda!L$25*DdaAñoBaseVig!$Q36+ProyDda!L$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O36+ProyDda!M$24*DdaAñoBaseVig!$P36+ProyDda!M$25*DdaAñoBaseVig!$Q36+ProyDda!M$26*DdaAñoBaseVig!$R36)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O36+ProyDda!N$24*DdaAñoBaseVig!$P36+ProyDda!N$25*DdaAñoBaseVig!$Q36+ProyDda!N$26*DdaAñoBaseVig!$R36)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R36","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R36","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A37","v":"MTD_3 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O37+ProyDda!I$24*DdaAñoBaseVig!$P37+ProyDda!I$25*DdaAñoBaseVig!$Q37+ProyDda!I$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O37+ProyDda!J$24*DdaAñoBaseVig!$P37+ProyDda!J$25*DdaAñoBaseVig!$Q37+ProyDda!J$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O37+ProyDda!K$24*DdaAñoBaseVig!$P37+ProyDda!K$25*DdaAñoBaseVig!$Q37+ProyDda!K$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O37+ProyDda!L$24*DdaAñoBaseVig!$P37+ProyDda!L$25*DdaAñoBaseVig!$Q37+ProyDda!L$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O37+ProyDda!M$24*DdaAñoBaseVig!$P37+ProyDda!M$25*DdaAñoBaseVig!$Q37+ProyDda!M$26*DdaAñoBaseVig!$R37)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O37+ProyDda!N$24*DdaAñoBaseVig!$P37+ProyDda!N$25*DdaAñoBaseVig!$Q37+ProyDda!N$26*DdaAñoBaseVig!$R37)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R37","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R37","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A38","v":"MTD_3 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O38+ProyDda!I$24*DdaAñoBaseVig!$P38+ProyDda!I$25*DdaAñoBaseVig!$Q38+ProyDda!I$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O38+ProyDda!J$24*DdaAñoBaseVig!$P38+ProyDda!J$25*DdaAñoBaseVig!$Q38+ProyDda!J$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O38+ProyDda!K$24*DdaAñoBaseVig!$P38+ProyDda!K$25*DdaAñoBaseVig!$Q38+ProyDda!K$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O38+ProyDda!L$24*DdaAñoBaseVig!$P38+ProyDda!L$25*DdaAñoBaseVig!$Q38+ProyDda!L$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O38+ProyDda!M$24*DdaAñoBaseVig!$P38+ProyDda!M$25*DdaAñoBaseVig!$Q38+ProyDda!M$26*DdaAñoBaseVig!$R38)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O38+ProyDda!N$24*DdaAñoBaseVig!$P38+ProyDda!N$25*DdaAñoBaseVig!$Q38+ProyDda!N$26*DdaAñoBaseVig!$R38)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R38","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R38","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A39","v":"MTD_3 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O39+ProyDda!I$24*DdaAñoBaseVig!$P39+ProyDda!I$25*DdaAñoBaseVig!$Q39+ProyDda!I$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O39+ProyDda!J$24*DdaAñoBaseVig!$P39+ProyDda!J$25*DdaAñoBaseVig!$Q39+ProyDda!J$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O39+ProyDda!K$24*DdaAñoBaseVig!$P39+ProyDda!K$25*DdaAñoBaseVig!$Q39+ProyDda!K$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O39+ProyDda!L$24*DdaAñoBaseVig!$P39+ProyDda!L$25*DdaAñoBaseVig!$Q39+ProyDda!L$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O39+ProyDda!M$24*DdaAñoBaseVig!$P39+ProyDda!M$25*DdaAñoBaseVig!$Q39+ProyDda!M$26*DdaAñoBaseVig!$R39)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O39+ProyDda!N$24*DdaAñoBaseVig!$P39+ProyDda!N$25*DdaAñoBaseVig!$Q39+ProyDda!N$26*DdaAñoBaseVig!$R39)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R39","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R39","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A40","v":"MTD_3 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O40+ProyDda!I$24*DdaAñoBaseVig!$P40+ProyDda!I$25*DdaAñoBaseVig!$Q40+ProyDda!I$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O40+ProyDda!J$24*DdaAñoBaseVig!$P40+ProyDda!J$25*DdaAñoBaseVig!$Q40+ProyDda!J$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O40+ProyDda!K$24*DdaAñoBaseVig!$P40+ProyDda!K$25*DdaAñoBaseVig!$Q40+ProyDda!K$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O40+ProyDda!L$24*DdaAñoBaseVig!$P40+ProyDda!L$25*DdaAñoBaseVig!$Q40+ProyDda!L$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O40+ProyDda!M$24*DdaAñoBaseVig!$P40+ProyDda!M$25*DdaAñoBaseVig!$Q40+ProyDda!M$26*DdaAñoBaseVig!$R40)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O40+ProyDda!N$24*DdaAñoBaseVig!$P40+ProyDda!N$25*DdaAñoBaseVig!$Q40+ProyDda!N$26*DdaAñoBaseVig!$R40)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R40","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R40","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A41","v":"MTD_3 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O41+ProyDda!I$24*DdaAñoBaseVig!$P41+ProyDda!I$25*DdaAñoBaseVig!$Q41+ProyDda!I$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O41+ProyDda!J$24*DdaAñoBaseVig!$P41+ProyDda!J$25*DdaAñoBaseVig!$Q41+ProyDda!J$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O41+ProyDda!K$24*DdaAñoBaseVig!$P41+ProyDda!K$25*DdaAñoBaseVig!$Q41+ProyDda!K$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O41+ProyDda!L$24*DdaAñoBaseVig!$P41+ProyDda!L$25*DdaAñoBaseVig!$Q41+ProyDda!L$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O41+ProyDda!M$24*DdaAñoBaseVig!$P41+ProyDda!M$25*DdaAñoBaseVig!$Q41+ProyDda!M$26*DdaAñoBaseVig!$R41)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O41+ProyDda!N$24*DdaAñoBaseVig!$P41+ProyDda!N$25*DdaAñoBaseVig!$Q41+ProyDda!N$26*DdaAñoBaseVig!$R41)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R41","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R41","v":0},null,{"$f":"+D41-J41","v":0},0,0,0,0,null,0,{"$f":"+MAX(F41-E41,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A42","v":"MTD_3 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O42+ProyDda!I$24*DdaAñoBaseVig!$P42+ProyDda!I$25*DdaAñoBaseVig!$Q42+ProyDda!I$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O42+ProyDda!J$24*DdaAñoBaseVig!$P42+ProyDda!J$25*DdaAñoBaseVig!$Q42+ProyDda!J$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O42+ProyDda!K$24*DdaAñoBaseVig!$P42+ProyDda!K$25*DdaAñoBaseVig!$Q42+ProyDda!K$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O42+ProyDda!L$24*DdaAñoBaseVig!$P42+ProyDda!L$25*DdaAñoBaseVig!$Q42+ProyDda!L$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O42+ProyDda!M$24*DdaAñoBaseVig!$P42+ProyDda!M$25*DdaAñoBaseVig!$Q42+ProyDda!M$26*DdaAñoBaseVig!$R42)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O42+ProyDda!N$24*DdaAñoBaseVig!$P42+ProyDda!N$25*DdaAñoBaseVig!$Q42+ProyDda!N$26*DdaAñoBaseVig!$R42)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R42","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R42","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A43","v":"MTD_3 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O43+ProyDda!I$24*DdaAñoBaseVig!$P43+ProyDda!I$25*DdaAñoBaseVig!$Q43+ProyDda!I$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O43+ProyDda!J$24*DdaAñoBaseVig!$P43+ProyDda!J$25*DdaAñoBaseVig!$Q43+ProyDda!J$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O43+ProyDda!K$24*DdaAñoBaseVig!$P43+ProyDda!K$25*DdaAñoBaseVig!$Q43+ProyDda!K$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O43+ProyDda!L$24*DdaAñoBaseVig!$P43+ProyDda!L$25*DdaAñoBaseVig!$Q43+ProyDda!L$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O43+ProyDda!M$24*DdaAñoBaseVig!$P43+ProyDda!M$25*DdaAñoBaseVig!$Q43+ProyDda!M$26*DdaAñoBaseVig!$R43)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O43+ProyDda!N$24*DdaAñoBaseVig!$P43+ProyDda!N$25*DdaAñoBaseVig!$Q43+ProyDda!N$26*DdaAñoBaseVig!$R43)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R43","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R43","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A44","v":"MTD_3 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O44+ProyDda!I$24*DdaAñoBaseVig!$P44+ProyDda!I$25*DdaAñoBaseVig!$Q44+ProyDda!I$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O44+ProyDda!J$24*DdaAñoBaseVig!$P44+ProyDda!J$25*DdaAñoBaseVig!$Q44+ProyDda!J$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O44+ProyDda!K$24*DdaAñoBaseVig!$P44+ProyDda!K$25*DdaAñoBaseVig!$Q44+ProyDda!K$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O44+ProyDda!L$24*DdaAñoBaseVig!$P44+ProyDda!L$25*DdaAñoBaseVig!$Q44+ProyDda!L$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O44+ProyDda!M$24*DdaAñoBaseVig!$P44+ProyDda!M$25*DdaAñoBaseVig!$Q44+ProyDda!M$26*DdaAñoBaseVig!$R44)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O44+ProyDda!N$24*DdaAñoBaseVig!$P44+ProyDda!N$25*DdaAñoBaseVig!$Q44+ProyDda!N$26*DdaAñoBaseVig!$R44)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R44","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R44","v":0},null,{"$f":"+D44-J44","v":0},{"$f":"+E44-K44","v":0},{"$f":"+F44-L44","v":0},{"$f":"+G44-M44","v":0},{"$f":"+H44-N44","v":0},null,{"$f":"+MAX(E44-AVERAGE(D44,C44),0)","v":0},{"$f":"+MAX(F44-E44,0)","v":0},{"$f":"+MAX(G44-F44,0)","v":0},{"$f":"+MAX(H44-G44,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A45","v":"MTD_4 (50,001-más)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O45+ProyDda!I$24*DdaAñoBaseVig!$P45+ProyDda!I$25*DdaAñoBaseVig!$Q45+ProyDda!I$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O45+ProyDda!J$24*DdaAñoBaseVig!$P45+ProyDda!J$25*DdaAñoBaseVig!$Q45+ProyDda!J$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O45+ProyDda!K$24*DdaAñoBaseVig!$P45+ProyDda!K$25*DdaAñoBaseVig!$Q45+ProyDda!K$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O45+ProyDda!L$24*DdaAñoBaseVig!$P45+ProyDda!L$25*DdaAñoBaseVig!$Q45+ProyDda!L$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O45+ProyDda!M$24*DdaAñoBaseVig!$P45+ProyDda!M$25*DdaAñoBaseVig!$Q45+ProyDda!M$26*DdaAñoBaseVig!$R45)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O45+ProyDda!N$24*DdaAñoBaseVig!$P45+ProyDda!N$25*DdaAñoBaseVig!$Q45+ProyDda!N$26*DdaAñoBaseVig!$R45)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R45","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R45","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A46","v":"MTD_4 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O46+ProyDda!I$24*DdaAñoBaseVig!$P46+ProyDda!I$25*DdaAñoBaseVig!$Q46+ProyDda!I$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O46+ProyDda!J$24*DdaAñoBaseVig!$P46+ProyDda!J$25*DdaAñoBaseVig!$Q46+ProyDda!J$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O46+ProyDda!K$24*DdaAñoBaseVig!$P46+ProyDda!K$25*DdaAñoBaseVig!$Q46+ProyDda!K$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O46+ProyDda!L$24*DdaAñoBaseVig!$P46+ProyDda!L$25*DdaAñoBaseVig!$Q46+ProyDda!L$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O46+ProyDda!M$24*DdaAñoBaseVig!$P46+ProyDda!M$25*DdaAñoBaseVig!$Q46+ProyDda!M$26*DdaAñoBaseVig!$R46)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O46+ProyDda!N$24*DdaAñoBaseVig!$P46+ProyDda!N$25*DdaAñoBaseVig!$Q46+ProyDda!N$26*DdaAñoBaseVig!$R46)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R46","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R46","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A47","v":"MTD_4 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O47+ProyDda!I$24*DdaAñoBaseVig!$P47+ProyDda!I$25*DdaAñoBaseVig!$Q47+ProyDda!I$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O47+ProyDda!J$24*DdaAñoBaseVig!$P47+ProyDda!J$25*DdaAñoBaseVig!$Q47+ProyDda!J$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O47+ProyDda!K$24*DdaAñoBaseVig!$P47+ProyDda!K$25*DdaAñoBaseVig!$Q47+ProyDda!K$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O47+ProyDda!L$24*DdaAñoBaseVig!$P47+ProyDda!L$25*DdaAñoBaseVig!$Q47+ProyDda!L$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O47+ProyDda!M$24*DdaAñoBaseVig!$P47+ProyDda!M$25*DdaAñoBaseVig!$Q47+ProyDda!M$26*DdaAñoBaseVig!$R47)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O47+ProyDda!N$24*DdaAñoBaseVig!$P47+ProyDda!N$25*DdaAñoBaseVig!$Q47+ProyDda!N$26*DdaAñoBaseVig!$R47)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R47","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R47","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A48","v":"MTD_4 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O48+ProyDda!I$24*DdaAñoBaseVig!$P48+ProyDda!I$25*DdaAñoBaseVig!$Q48+ProyDda!I$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O48+ProyDda!J$24*DdaAñoBaseVig!$P48+ProyDda!J$25*DdaAñoBaseVig!$Q48+ProyDda!J$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O48+ProyDda!K$24*DdaAñoBaseVig!$P48+ProyDda!K$25*DdaAñoBaseVig!$Q48+ProyDda!K$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O48+ProyDda!L$24*DdaAñoBaseVig!$P48+ProyDda!L$25*DdaAñoBaseVig!$Q48+ProyDda!L$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O48+ProyDda!M$24*DdaAñoBaseVig!$P48+ProyDda!M$25*DdaAñoBaseVig!$Q48+ProyDda!M$26*DdaAñoBaseVig!$R48)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O48+ProyDda!N$24*DdaAñoBaseVig!$P48+ProyDda!N$25*DdaAñoBaseVig!$Q48+ProyDda!N$26*DdaAñoBaseVig!$R48)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R48","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R48","v":0},null,{"$f":"+D48-J48","v":0},0,0,0,0,null,0,{"$f":"+MAX(F48-E48,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A49","v":"MTD_4 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O49+ProyDda!I$24*DdaAñoBaseVig!$P49+ProyDda!I$25*DdaAñoBaseVig!$Q49+ProyDda!I$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O49+ProyDda!J$24*DdaAñoBaseVig!$P49+ProyDda!J$25*DdaAñoBaseVig!$Q49+ProyDda!J$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O49+ProyDda!K$24*DdaAñoBaseVig!$P49+ProyDda!K$25*DdaAñoBaseVig!$Q49+ProyDda!K$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O49+ProyDda!L$24*DdaAñoBaseVig!$P49+ProyDda!L$25*DdaAñoBaseVig!$Q49+ProyDda!L$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O49+ProyDda!M$24*DdaAñoBaseVig!$P49+ProyDda!M$25*DdaAñoBaseVig!$Q49+ProyDda!M$26*DdaAñoBaseVig!$R49)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O49+ProyDda!N$24*DdaAñoBaseVig!$P49+ProyDda!N$25*DdaAñoBaseVig!$Q49+ProyDda!N$26*DdaAñoBaseVig!$R49)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R49","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R49","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A50","v":"MTD_4 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O50+ProyDda!I$24*DdaAñoBaseVig!$P50+ProyDda!I$25*DdaAñoBaseVig!$Q50+ProyDda!I$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O50+ProyDda!J$24*DdaAñoBaseVig!$P50+ProyDda!J$25*DdaAñoBaseVig!$Q50+ProyDda!J$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O50+ProyDda!K$24*DdaAñoBaseVig!$P50+ProyDda!K$25*DdaAñoBaseVig!$Q50+ProyDda!K$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O50+ProyDda!L$24*DdaAñoBaseVig!$P50+ProyDda!L$25*DdaAñoBaseVig!$Q50+ProyDda!L$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O50+ProyDda!M$24*DdaAñoBaseVig!$P50+ProyDda!M$25*DdaAñoBaseVig!$Q50+ProyDda!M$26*DdaAñoBaseVig!$R50)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O50+ProyDda!N$24*DdaAñoBaseVig!$P50+ProyDda!N$25*DdaAñoBaseVig!$Q50+ProyDda!N$26*DdaAñoBaseVig!$R50)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R50","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R50","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A51","v":"MTD_4 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O51+ProyDda!I$24*DdaAñoBaseVig!$P51+ProyDda!I$25*DdaAñoBaseVig!$Q51+ProyDda!I$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O51+ProyDda!J$24*DdaAñoBaseVig!$P51+ProyDda!J$25*DdaAñoBaseVig!$Q51+ProyDda!J$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O51+ProyDda!K$24*DdaAñoBaseVig!$P51+ProyDda!K$25*DdaAñoBaseVig!$Q51+ProyDda!K$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O51+ProyDda!L$24*DdaAñoBaseVig!$P51+ProyDda!L$25*DdaAñoBaseVig!$Q51+ProyDda!L$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O51+ProyDda!M$24*DdaAñoBaseVig!$P51+ProyDda!M$25*DdaAñoBaseVig!$Q51+ProyDda!M$26*DdaAñoBaseVig!$R51)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O51+ProyDda!N$24*DdaAñoBaseVig!$P51+ProyDda!N$25*DdaAñoBaseVig!$Q51+ProyDda!N$26*DdaAñoBaseVig!$R51)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R51","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R51","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A52","v":"MTD_4 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O52+ProyDda!I$24*DdaAñoBaseVig!$P52+ProyDda!I$25*DdaAñoBaseVig!$Q52+ProyDda!I$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O52+ProyDda!J$24*DdaAñoBaseVig!$P52+ProyDda!J$25*DdaAñoBaseVig!$Q52+ProyDda!J$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O52+ProyDda!K$24*DdaAñoBaseVig!$P52+ProyDda!K$25*DdaAñoBaseVig!$Q52+ProyDda!K$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O52+ProyDda!L$24*DdaAñoBaseVig!$P52+ProyDda!L$25*DdaAñoBaseVig!$Q52+ProyDda!L$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O52+ProyDda!M$24*DdaAñoBaseVig!$P52+ProyDda!M$25*DdaAñoBaseVig!$Q52+ProyDda!M$26*DdaAñoBaseVig!$R52)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O52+ProyDda!N$24*DdaAñoBaseVig!$P52+ProyDda!N$25*DdaAñoBaseVig!$Q52+ProyDda!N$26*DdaAñoBaseVig!$R52)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R52","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R52","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A53","v":"MTD_4 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O53+ProyDda!I$24*DdaAñoBaseVig!$P53+ProyDda!I$25*DdaAñoBaseVig!$Q53+ProyDda!I$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O53+ProyDda!J$24*DdaAñoBaseVig!$P53+ProyDda!J$25*DdaAñoBaseVig!$Q53+ProyDda!J$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O53+ProyDda!K$24*DdaAñoBaseVig!$P53+ProyDda!K$25*DdaAñoBaseVig!$Q53+ProyDda!K$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O53+ProyDda!L$24*DdaAñoBaseVig!$P53+ProyDda!L$25*DdaAñoBaseVig!$Q53+ProyDda!L$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O53+ProyDda!M$24*DdaAñoBaseVig!$P53+ProyDda!M$25*DdaAñoBaseVig!$Q53+ProyDda!M$26*DdaAñoBaseVig!$R53)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O53+ProyDda!N$24*DdaAñoBaseVig!$P53+ProyDda!N$25*DdaAñoBaseVig!$Q53+ProyDda!N$26*DdaAñoBaseVig!$R53)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R53","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R53","v":0},null,{"$f":"+D53-J53","v":0},{"$f":"+E53-K53","v":0},{"$f":"+F53-L53","v":0},{"$f":"+G53-M53","v":0},{"$f":"+H53-N53","v":0},null,{"$f":"+MAX(E53-AVERAGE(D53,C53),0)","v":0},{"$f":"+MAX(F53-E53,0)","v":0},{"$f":"+MAX(G53-F53,0)","v":0},{"$f":"+MAX(H53-G53,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A54","v":"BTH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O54+ProyDda!I$24*DdaAñoBaseVig!$P54+ProyDda!I$25*DdaAñoBaseVig!$Q54+ProyDda!I$26*DdaAñoBaseVig!$R54)","v":10.058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O54+ProyDda!J$24*DdaAñoBaseVig!$P54+ProyDda!J$25*DdaAñoBaseVig!$Q54+ProyDda!J$26*DdaAñoBaseVig!$R54)","v":10.284771415557449},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O54+ProyDda!K$24*DdaAñoBaseVig!$P54+ProyDda!K$25*DdaAñoBaseVig!$Q54+ProyDda!K$26*DdaAñoBaseVig!$R54)","v":10.400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O54+ProyDda!L$24*DdaAñoBaseVig!$P54+ProyDda!L$25*DdaAñoBaseVig!$Q54+ProyDda!L$26*DdaAñoBaseVig!$R54)","v":10.635747085579425},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O54+ProyDda!M$24*DdaAñoBaseVig!$P54+ProyDda!M$25*DdaAñoBaseVig!$Q54+ProyDda!M$26*DdaAñoBaseVig!$R54)","v":10.876564969537151},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O54+ProyDda!N$24*DdaAñoBaseVig!$P54+ProyDda!N$25*DdaAñoBaseVig!$Q54+ProyDda!N$26*DdaAñoBaseVig!$R54)","v":11.123144147969951},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R54","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R54","v":0},null,10.284771415557449,10.400780032791745,10.635747085579425,10.876564969537151,11.123144147969951,null,0.22903081440093409,0.23496705278767926,0.24081788395772641,0.24657917843279975]
[{"$f":"+DdaAñoBaseVig!A55","v":"BTH Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O55+ProyDda!I$24*DdaAñoBaseVig!$P55+ProyDda!I$25*DdaAñoBaseVig!$Q55+ProyDda!I$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O55+ProyDda!J$24*DdaAñoBaseVig!$P55+ProyDda!J$25*DdaAñoBaseVig!$Q55+ProyDda!J$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O55+ProyDda!K$24*DdaAñoBaseVig!$P55+ProyDda!K$25*DdaAñoBaseVig!$Q55+ProyDda!K$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O55+ProyDda!L$24*DdaAñoBaseVig!$P55+ProyDda!L$25*DdaAñoBaseVig!$Q55+ProyDda!L$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O55+ProyDda!M$24*DdaAñoBaseVig!$P55+ProyDda!M$25*DdaAñoBaseVig!$Q55+ProyDda!M$26*DdaAñoBaseVig!$R55)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O55+ProyDda!N$24*DdaAñoBaseVig!$P55+ProyDda!N$25*DdaAñoBaseVig!$Q55+ProyDda!N$26*DdaAñoBaseVig!$R55)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R55","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R55","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A56","v":"BTH Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O56+ProyDda!I$24*DdaAñoBaseVig!$P56+ProyDda!I$25*DdaAñoBaseVig!$Q56+ProyDda!I$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O56+ProyDda!J$24*DdaAñoBaseVig!$P56+ProyDda!J$25*DdaAñoBaseVig!$Q56+ProyDda!J$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O56+ProyDda!K$24*DdaAñoBaseVig!$P56+ProyDda!K$25*DdaAñoBaseVig!$Q56+ProyDda!K$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O56+ProyDda!L$24*DdaAñoBaseVig!$P56+ProyDda!L$25*DdaAñoBaseVig!$Q56+ProyDda!L$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O56+ProyDda!M$24*DdaAñoBaseVig!$P56+ProyDda!M$25*DdaAñoBaseVig!$Q56+ProyDda!M$26*DdaAñoBaseVig!$R56)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O56+ProyDda!N$24*DdaAñoBaseVig!$P56+ProyDda!N$25*DdaAñoBaseVig!$Q56+ProyDda!N$26*DdaAñoBaseVig!$R56)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R56","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R56","v":0},null,{"$f":"+D56-J56","v":0},{"$f":"+E56-K56","v":0},{"$f":"+F56-L56","v":0},{"$f":"+G56-M56","v":0},{"$f":"+H56-N56","v":0},null,{"$f":"+MAX(E56-AVERAGE(D56,C56),0)","v":0},{"$f":"+MAX(F56-E56,0)","v":0},{"$f":"+MAX(G56-F56,0)","v":0},{"$f":"+MAX(H56-G56,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A57","v":"BTH Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O57+ProyDda!I$24*DdaAñoBaseVig!$P57+ProyDda!I$25*DdaAñoBaseVig!$Q57+ProyDda!I$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O57+ProyDda!J$24*DdaAñoBaseVig!$P57+ProyDda!J$25*DdaAñoBaseVig!$Q57+ProyDda!J$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O57+ProyDda!K$24*DdaAñoBaseVig!$P57+ProyDda!K$25*DdaAñoBaseVig!$Q57+ProyDda!K$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O57+ProyDda!L$24*DdaAñoBaseVig!$P57+ProyDda!L$25*DdaAñoBaseVig!$Q57+ProyDda!L$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O57+ProyDda!M$24*DdaAñoBaseVig!$P57+ProyDda!M$25*DdaAñoBaseVig!$Q57+ProyDda!M$26*DdaAñoBaseVig!$R57)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O57+ProyDda!N$24*DdaAñoBaseVig!$P57+ProyDda!N$25*DdaAñoBaseVig!$Q57+ProyDda!N$26*DdaAñoBaseVig!$R57)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R57","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R57","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A58","v":"BTD"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O58+ProyDda!I$24*DdaAñoBaseVig!$P58+ProyDda!I$25*DdaAñoBaseVig!$Q58+ProyDda!I$26*DdaAñoBaseVig!$R58)","v":1227.0575359956467},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O58+ProyDda!J$24*DdaAñoBaseVig!$P58+ProyDda!J$25*DdaAñoBaseVig!$Q58+ProyDda!J$26*DdaAñoBaseVig!$R58)","v":1254.6551267769541},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O58+ProyDda!K$24*DdaAñoBaseVig!$P58+ProyDda!K$25*DdaAñoBaseVig!$Q58+ProyDda!K$26*DdaAñoBaseVig!$R58)","v":1268.8189112811128},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O58+ProyDda!L$24*DdaAñoBaseVig!$P58+ProyDda!L$25*DdaAñoBaseVig!$Q58+ProyDda!L$26*DdaAñoBaseVig!$R58)","v":1297.5070864311033},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O58+ProyDda!M$24*DdaAñoBaseVig!$P58+ProyDda!M$25*DdaAñoBaseVig!$Q58+ProyDda!M$26*DdaAñoBaseVig!$R58)","v":1326.9106100342592},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O58+ProyDda!N$24*DdaAñoBaseVig!$P58+ProyDda!N$25*DdaAñoBaseVig!$Q58+ProyDda!N$26*DdaAñoBaseVig!$R58)","v":1357.0187380230786},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R58","v":1.1654549921418937},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R58","v":1.17083542383974},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R58","v":1.1816986705679604},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R58","v":1.192767807444634},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R58","v":1.2040450640596811},null,1253.4896717848123,1267.6480758572732,1296.3253877605352,1325.7178422268146,1355.8146929590189,null,27.962579894812279,28.688175149990457,29.403523603155918,30.108127988819433]
[{"$f":"+DdaAñoBaseVig!A59","v":"BTD_1 (0-10,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O59+ProyDda!I$24*DdaAñoBaseVig!$P59+ProyDda!I$25*DdaAñoBaseVig!$Q59+ProyDda!I$26*DdaAñoBaseVig!$R59)","v":855.05241268225711},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O59+ProyDda!J$24*DdaAñoBaseVig!$P59+ProyDda!J$25*DdaAñoBaseVig!$Q59+ProyDda!J$26*DdaAñoBaseVig!$R59)","v":874.28907627176136},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O59+ProyDda!K$24*DdaAñoBaseVig!$P59+ProyDda!K$25*DdaAñoBaseVig!$Q59+ProyDda!K$26*DdaAñoBaseVig!$R59)","v":884.16192391945401},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O59+ProyDda!L$24*DdaAñoBaseVig!$P59+ProyDda!L$25*DdaAñoBaseVig!$Q59+ProyDda!L$26*DdaAñoBaseVig!$R59)","v":904.15910361315866},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O59+ProyDda!M$24*DdaAñoBaseVig!$P59+ProyDda!M$25*DdaAñoBaseVig!$Q59+ProyDda!M$26*DdaAñoBaseVig!$R59)","v":924.65519095075229},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O59+ProyDda!N$24*DdaAñoBaseVig!$P59+ProyDda!N$25*DdaAñoBaseVig!$Q59+ProyDda!N$26*DdaAñoBaseVig!$R59)","v":945.64274861940123},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R59","v":1.1654549921418937},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R59","v":1.17083542383974},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R59","v":1.1816986705679604},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R59","v":1.192767807444634},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R59","v":1.2040450640596811},null,873.12362127961944,882.99108849561424,902.97740494259074,923.46242314330766,944.43870355534159,null,19.491179442444718,19.997179693704652,20.496087337593622,20.987557668648947]
[{"$f":"+DdaAñoBaseVig!A60","v":"BTD_1 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O60+ProyDda!I$24*DdaAñoBaseVig!$P60+ProyDda!I$25*DdaAñoBaseVig!$Q60+ProyDda!I$26*DdaAñoBaseVig!$R60)","v":848.51424011846132},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O60+ProyDda!J$24*DdaAñoBaseVig!$P60+ProyDda!J$25*DdaAñoBaseVig!$Q60+ProyDda!J$26*DdaAñoBaseVig!$R60)","v":867.60397485164901},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O60+ProyDda!K$24*DdaAñoBaseVig!$P60+ProyDda!K$25*DdaAñoBaseVig!$Q60+ProyDda!K$26*DdaAñoBaseVig!$R60)","v":877.40141689813947},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O60+ProyDda!L$24*DdaAñoBaseVig!$P60+ProyDda!L$25*DdaAñoBaseVig!$Q60+ProyDda!L$26*DdaAñoBaseVig!$R60)","v":897.24586800753195},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O60+ProyDda!M$24*DdaAñoBaseVig!$P60+ProyDda!M$25*DdaAñoBaseVig!$Q60+ProyDda!M$26*DdaAñoBaseVig!$R60)","v":917.58542372055319},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O60+ProyDda!N$24*DdaAñoBaseVig!$P60+ProyDda!N$25*DdaAñoBaseVig!$Q60+ProyDda!N$26*DdaAñoBaseVig!$R60)","v":938.41270492322076},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R60","v":1.1654549921418937},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R60","v":1.17083542383974},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R60","v":1.1816986705679604},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R60","v":1.192767807444634},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R60","v":1.2040450640596811},null,866.4385198595071,876.2305814742997,896.06416933696403,916.39265591310857,937.20865985916112,null,19.342309413084308,19.84445110939248,20.339555713021241,20.827281202667564]
[{"$f":"+DdaAñoBaseVig!A61","v":"BTD_1 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O61+ProyDda!I$24*DdaAñoBaseVig!$P61+ProyDda!I$25*DdaAñoBaseVig!$Q61+ProyDda!I$26*DdaAñoBaseVig!$R61)","v":6.5381725637957135},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O61+ProyDda!J$24*DdaAñoBaseVig!$P61+ProyDda!J$25*DdaAñoBaseVig!$Q61+ProyDda!J$26*DdaAñoBaseVig!$R61)","v":6.6851014201123418},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O61+ProyDda!K$24*DdaAñoBaseVig!$P61+ProyDda!K$25*DdaAñoBaseVig!$Q61+ProyDda!K$26*DdaAñoBaseVig!$R61)","v":6.760507021314635},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O61+ProyDda!L$24*DdaAñoBaseVig!$P61+ProyDda!L$25*DdaAñoBaseVig!$Q61+ProyDda!L$26*DdaAñoBaseVig!$R61)","v":6.9132356056266264},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O61+ProyDda!M$24*DdaAñoBaseVig!$P61+ProyDda!M$25*DdaAñoBaseVig!$Q61+ProyDda!M$26*DdaAñoBaseVig!$R61)","v":7.0697672301991483},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O61+ProyDda!N$24*DdaAñoBaseVig!$P61+ProyDda!N$25*DdaAñoBaseVig!$Q61+ProyDda!N$26*DdaAñoBaseVig!$R61)","v":7.2300436961804673},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R61","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R61","v":0},null,6.6851014201123418,6.760507021314635,6.9132356056266264,7.0697672301991483,7.2300436961804673,null,0.14887002936060778,0.15272858431199143,0.1565316245725219,0.16027646598131895]
[{"$f":"+DdaAñoBaseVig!A62","v":"BTD_1 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O62+ProyDda!I$24*DdaAñoBaseVig!$P62+ProyDda!I$25*DdaAñoBaseVig!$Q62+ProyDda!I$26*DdaAñoBaseVig!$R62)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O62+ProyDda!J$24*DdaAñoBaseVig!$P62+ProyDda!J$25*DdaAñoBaseVig!$Q62+ProyDda!J$26*DdaAñoBaseVig!$R62)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O62+ProyDda!K$24*DdaAñoBaseVig!$P62+ProyDda!K$25*DdaAñoBaseVig!$Q62+ProyDda!K$26*DdaAñoBaseVig!$R62)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O62+ProyDda!L$24*DdaAñoBaseVig!$P62+ProyDda!L$25*DdaAñoBaseVig!$Q62+ProyDda!L$26*DdaAñoBaseVig!$R62)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O62+ProyDda!M$24*DdaAñoBaseVig!$P62+ProyDda!M$25*DdaAñoBaseVig!$Q62+ProyDda!M$26*DdaAñoBaseVig!$R62)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O62+ProyDda!N$24*DdaAñoBaseVig!$P62+ProyDda!N$25*DdaAñoBaseVig!$Q62+ProyDda!N$26*DdaAñoBaseVig!$R62)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R62","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R62","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A63","v":"BTD_1 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O63+ProyDda!I$24*DdaAñoBaseVig!$P63+ProyDda!I$25*DdaAñoBaseVig!$Q63+ProyDda!I$26*DdaAñoBaseVig!$R63)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O63+ProyDda!J$24*DdaAñoBaseVig!$P63+ProyDda!J$25*DdaAñoBaseVig!$Q63+ProyDda!J$26*DdaAñoBaseVig!$R63)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O63+ProyDda!K$24*DdaAñoBaseVig!$P63+ProyDda!K$25*DdaAñoBaseVig!$Q63+ProyDda!K$26*DdaAñoBaseVig!$R63)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O63+ProyDda!L$24*DdaAñoBaseVig!$P63+ProyDda!L$25*DdaAñoBaseVig!$Q63+ProyDda!L$26*DdaAñoBaseVig!$R63)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O63+ProyDda!M$24*DdaAñoBaseVig!$P63+ProyDda!M$25*DdaAñoBaseVig!$Q63+ProyDda!M$26*DdaAñoBaseVig!$R63)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O63+ProyDda!N$24*DdaAñoBaseVig!$P63+ProyDda!N$25*DdaAñoBaseVig!$Q63+ProyDda!N$26*DdaAñoBaseVig!$R63)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R63","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R63","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A64","v":"BTD_1 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O64+ProyDda!I$24*DdaAñoBaseVig!$P64+ProyDda!I$25*DdaAñoBaseVig!$Q64+ProyDda!I$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O64+ProyDda!J$24*DdaAñoBaseVig!$P64+ProyDda!J$25*DdaAñoBaseVig!$Q64+ProyDda!J$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O64+ProyDda!K$24*DdaAñoBaseVig!$P64+ProyDda!K$25*DdaAñoBaseVig!$Q64+ProyDda!K$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O64+ProyDda!L$24*DdaAñoBaseVig!$P64+ProyDda!L$25*DdaAñoBaseVig!$Q64+ProyDda!L$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O64+ProyDda!M$24*DdaAñoBaseVig!$P64+ProyDda!M$25*DdaAñoBaseVig!$Q64+ProyDda!M$26*DdaAñoBaseVig!$R64)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O64+ProyDda!N$24*DdaAñoBaseVig!$P64+ProyDda!N$25*DdaAñoBaseVig!$Q64+ProyDda!N$26*DdaAñoBaseVig!$R64)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R64","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R64","v":0},null,{"$f":"+D64-J64","v":0},0,0,0,0,null,0,{"$f":"+MAX(F64-E64,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A65","v":"BTD_1 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O65+ProyDda!I$24*DdaAñoBaseVig!$P65+ProyDda!I$25*DdaAñoBaseVig!$Q65+ProyDda!I$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O65+ProyDda!J$24*DdaAñoBaseVig!$P65+ProyDda!J$25*DdaAñoBaseVig!$Q65+ProyDda!J$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O65+ProyDda!K$24*DdaAñoBaseVig!$P65+ProyDda!K$25*DdaAñoBaseVig!$Q65+ProyDda!K$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O65+ProyDda!L$24*DdaAñoBaseVig!$P65+ProyDda!L$25*DdaAñoBaseVig!$Q65+ProyDda!L$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O65+ProyDda!M$24*DdaAñoBaseVig!$P65+ProyDda!M$25*DdaAñoBaseVig!$Q65+ProyDda!M$26*DdaAñoBaseVig!$R65)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O65+ProyDda!N$24*DdaAñoBaseVig!$P65+ProyDda!N$25*DdaAñoBaseVig!$Q65+ProyDda!N$26*DdaAñoBaseVig!$R65)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R65","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R65","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A66","v":"BTD_1 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O66+ProyDda!I$24*DdaAñoBaseVig!$P66+ProyDda!I$25*DdaAñoBaseVig!$Q66+ProyDda!I$26*DdaAñoBaseVig!$R66)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O66+ProyDda!J$24*DdaAñoBaseVig!$P66+ProyDda!J$25*DdaAñoBaseVig!$Q66+ProyDda!J$26*DdaAñoBaseVig!$R66)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O66+ProyDda!K$24*DdaAñoBaseVig!$P66+ProyDda!K$25*DdaAñoBaseVig!$Q66+ProyDda!K$26*DdaAñoBaseVig!$R66)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O66+ProyDda!L$24*DdaAñoBaseVig!$P66+ProyDda!L$25*DdaAñoBaseVig!$Q66+ProyDda!L$26*DdaAñoBaseVig!$R66)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O66+ProyDda!M$24*DdaAñoBaseVig!$P66+ProyDda!M$25*DdaAñoBaseVig!$Q66+ProyDda!M$26*DdaAñoBaseVig!$R66)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O66+ProyDda!N$24*DdaAñoBaseVig!$P66+ProyDda!N$25*DdaAñoBaseVig!$Q66+ProyDda!N$26*DdaAñoBaseVig!$R66)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R66","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R66","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A67","v":"BTD_1 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O67+ProyDda!I$24*DdaAñoBaseVig!$P67+ProyDda!I$25*DdaAñoBaseVig!$Q67+ProyDda!I$26*DdaAñoBaseVig!$R67)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O67+ProyDda!J$24*DdaAñoBaseVig!$P67+ProyDda!J$25*DdaAñoBaseVig!$Q67+ProyDda!J$26*DdaAñoBaseVig!$R67)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O67+ProyDda!K$24*DdaAñoBaseVig!$P67+ProyDda!K$25*DdaAñoBaseVig!$Q67+ProyDda!K$26*DdaAñoBaseVig!$R67)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O67+ProyDda!L$24*DdaAñoBaseVig!$P67+ProyDda!L$25*DdaAñoBaseVig!$Q67+ProyDda!L$26*DdaAñoBaseVig!$R67)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O67+ProyDda!M$24*DdaAñoBaseVig!$P67+ProyDda!M$25*DdaAñoBaseVig!$Q67+ProyDda!M$26*DdaAñoBaseVig!$R67)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O67+ProyDda!N$24*DdaAñoBaseVig!$P67+ProyDda!N$25*DdaAñoBaseVig!$Q67+ProyDda!N$26*DdaAñoBaseVig!$R67)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R67","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R67","v":0},null,{"$f":"+D67-J67","v":0},{"$f":"+E67-K67","v":0},{"$f":"+F67-L67","v":0},{"$f":"+G67-M67","v":0},{"$f":"+H67-N67","v":0},null,{"$f":"+MAX(E67-AVERAGE(D67,C67),0)","v":0},{"$f":"+MAX(F67-E67,0)","v":0},{"$f":"+MAX(G67-F67,0)","v":0},{"$f":"+MAX(H67-G67,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A68","v":"BTD_2 (10,001-30,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O68+ProyDda!I$24*DdaAñoBaseVig!$P68+ProyDda!I$25*DdaAñoBaseVig!$Q68+ProyDda!I$26*DdaAñoBaseVig!$R68)","v":268.73552589548802},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O68+ProyDda!J$24*DdaAñoBaseVig!$P68+ProyDda!J$25*DdaAñoBaseVig!$Q68+ProyDda!J$26*DdaAñoBaseVig!$R68)","v":274.77573063880288},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O68+ProyDda!K$24*DdaAñoBaseVig!$P68+ProyDda!K$25*DdaAñoBaseVig!$Q68+ProyDda!K$26*DdaAñoBaseVig!$R68)","v":277.87564569166335},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O68+ProyDda!L$24*DdaAñoBaseVig!$P68+ProyDda!L$25*DdaAñoBaseVig!$Q68+ProyDda!L$26*DdaAñoBaseVig!$R68)","v":284.1543127393287},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O68+ProyDda!M$24*DdaAñoBaseVig!$P68+ProyDda!M$25*DdaAñoBaseVig!$Q68+ProyDda!M$26*DdaAñoBaseVig!$R68)","v":290.58935206292523},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O68+ProyDda!N$24*DdaAñoBaseVig!$P68+ProyDda!N$25*DdaAñoBaseVig!$Q68+ProyDda!N$26*DdaAñoBaseVig!$R68)","v":297.1783761511856},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R68","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R68","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R68","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R68","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R68","v":0},null,274.77573063880288,277.87564569166335,284.1543127393287,290.58935206292523,297.1783761511856,null,6.1200174245179255,6.2786670476653512,6.4350393235965271,6.5890240882603734]
[{"$f":"+DdaAñoBaseVig!A69","v":"BTD_2 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O69+ProyDda!I$24*DdaAñoBaseVig!$P69+ProyDda!I$25*DdaAñoBaseVig!$Q69+ProyDda!I$26*DdaAñoBaseVig!$R69)","v":267.72965319336561},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O69+ProyDda!J$24*DdaAñoBaseVig!$P69+ProyDda!J$25*DdaAñoBaseVig!$Q69+ProyDda!J$26*DdaAñoBaseVig!$R69)","v":273.74725349724713},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O69+ProyDda!K$24*DdaAñoBaseVig!$P69+ProyDda!K$25*DdaAñoBaseVig!$Q69+ProyDda!K$26*DdaAñoBaseVig!$R69)","v":276.83556768838423},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O69+ProyDda!L$24*DdaAñoBaseVig!$P69+ProyDda!L$25*DdaAñoBaseVig!$Q69+ProyDda!L$26*DdaAñoBaseVig!$R69)","v":283.09073803077081},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O69+ProyDda!M$24*DdaAñoBaseVig!$P69+ProyDda!M$25*DdaAñoBaseVig!$Q69+ProyDda!M$26*DdaAñoBaseVig!$R69)","v":289.50169556597149},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O69+ProyDda!N$24*DdaAñoBaseVig!$P69+ProyDda!N$25*DdaAñoBaseVig!$Q69+ProyDda!N$26*DdaAñoBaseVig!$R69)","v":296.06606173638858},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R69","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R69","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R69","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R69","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R69","v":0},null,273.74725349724713,276.83556768838423,283.09073803077081,289.50169556597149,296.06606173638858,null,6.0971143430778625,6.2551703423865774,6.41095753520068,6.5643661704170881]
[{"$f":"+DdaAñoBaseVig!A70","v":"BTD_2 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O70+ProyDda!I$24*DdaAñoBaseVig!$P70+ProyDda!I$25*DdaAñoBaseVig!$Q70+ProyDda!I$26*DdaAñoBaseVig!$R70)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O70+ProyDda!J$24*DdaAñoBaseVig!$P70+ProyDda!J$25*DdaAñoBaseVig!$Q70+ProyDda!J$26*DdaAñoBaseVig!$R70)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O70+ProyDda!K$24*DdaAñoBaseVig!$P70+ProyDda!K$25*DdaAñoBaseVig!$Q70+ProyDda!K$26*DdaAñoBaseVig!$R70)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O70+ProyDda!L$24*DdaAñoBaseVig!$P70+ProyDda!L$25*DdaAñoBaseVig!$Q70+ProyDda!L$26*DdaAñoBaseVig!$R70)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O70+ProyDda!M$24*DdaAñoBaseVig!$P70+ProyDda!M$25*DdaAñoBaseVig!$Q70+ProyDda!M$26*DdaAñoBaseVig!$R70)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O70+ProyDda!N$24*DdaAñoBaseVig!$P70+ProyDda!N$25*DdaAñoBaseVig!$Q70+ProyDda!N$26*DdaAñoBaseVig!$R70)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R70","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R70","v":0},null,1.028477141555745,1.0400780032791745,1.0635747085579426,1.087656496953715,1.112314414796995,null,2.2903081440093231E-2,2.3496705278768015E-2,2.4081788395772463E-2,2.4657917843279975E-2]
[{"$f":"+DdaAñoBaseVig!A71","v":"BTD_2 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O71+ProyDda!I$24*DdaAñoBaseVig!$P71+ProyDda!I$25*DdaAñoBaseVig!$Q71+ProyDda!I$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O71+ProyDda!J$24*DdaAñoBaseVig!$P71+ProyDda!J$25*DdaAñoBaseVig!$Q71+ProyDda!J$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O71+ProyDda!K$24*DdaAñoBaseVig!$P71+ProyDda!K$25*DdaAñoBaseVig!$Q71+ProyDda!K$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O71+ProyDda!L$24*DdaAñoBaseVig!$P71+ProyDda!L$25*DdaAñoBaseVig!$Q71+ProyDda!L$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O71+ProyDda!M$24*DdaAñoBaseVig!$P71+ProyDda!M$25*DdaAñoBaseVig!$Q71+ProyDda!M$26*DdaAñoBaseVig!$R71)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O71+ProyDda!N$24*DdaAñoBaseVig!$P71+ProyDda!N$25*DdaAñoBaseVig!$Q71+ProyDda!N$26*DdaAñoBaseVig!$R71)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R71","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R71","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A72","v":"BTD_2 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O72+ProyDda!I$24*DdaAñoBaseVig!$P72+ProyDda!I$25*DdaAñoBaseVig!$Q72+ProyDda!I$26*DdaAñoBaseVig!$R72)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O72+ProyDda!J$24*DdaAñoBaseVig!$P72+ProyDda!J$25*DdaAñoBaseVig!$Q72+ProyDda!J$26*DdaAñoBaseVig!$R72)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O72+ProyDda!K$24*DdaAñoBaseVig!$P72+ProyDda!K$25*DdaAñoBaseVig!$Q72+ProyDda!K$26*DdaAñoBaseVig!$R72)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O72+ProyDda!L$24*DdaAñoBaseVig!$P72+ProyDda!L$25*DdaAñoBaseVig!$Q72+ProyDda!L$26*DdaAñoBaseVig!$R72)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O72+ProyDda!M$24*DdaAñoBaseVig!$P72+ProyDda!M$25*DdaAñoBaseVig!$Q72+ProyDda!M$26*DdaAñoBaseVig!$R72)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O72+ProyDda!N$24*DdaAñoBaseVig!$P72+ProyDda!N$25*DdaAñoBaseVig!$Q72+ProyDda!N$26*DdaAñoBaseVig!$R72)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R72","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R72","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A73","v":"BTD_2 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O73+ProyDda!I$24*DdaAñoBaseVig!$P73+ProyDda!I$25*DdaAñoBaseVig!$Q73+ProyDda!I$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O73+ProyDda!J$24*DdaAñoBaseVig!$P73+ProyDda!J$25*DdaAñoBaseVig!$Q73+ProyDda!J$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O73+ProyDda!K$24*DdaAñoBaseVig!$P73+ProyDda!K$25*DdaAñoBaseVig!$Q73+ProyDda!K$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O73+ProyDda!L$24*DdaAñoBaseVig!$P73+ProyDda!L$25*DdaAñoBaseVig!$Q73+ProyDda!L$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O73+ProyDda!M$24*DdaAñoBaseVig!$P73+ProyDda!M$25*DdaAñoBaseVig!$Q73+ProyDda!M$26*DdaAñoBaseVig!$R73)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O73+ProyDda!N$24*DdaAñoBaseVig!$P73+ProyDda!N$25*DdaAñoBaseVig!$Q73+ProyDda!N$26*DdaAñoBaseVig!$R73)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R73","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R73","v":0},null,{"$f":"+D73-J73","v":0},0,0,0,0,null,0,{"$f":"+MAX(F73-E73,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A74","v":"BTD_2 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O74+ProyDda!I$24*DdaAñoBaseVig!$P74+ProyDda!I$25*DdaAñoBaseVig!$Q74+ProyDda!I$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O74+ProyDda!J$24*DdaAñoBaseVig!$P74+ProyDda!J$25*DdaAñoBaseVig!$Q74+ProyDda!J$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O74+ProyDda!K$24*DdaAñoBaseVig!$P74+ProyDda!K$25*DdaAñoBaseVig!$Q74+ProyDda!K$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O74+ProyDda!L$24*DdaAñoBaseVig!$P74+ProyDda!L$25*DdaAñoBaseVig!$Q74+ProyDda!L$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O74+ProyDda!M$24*DdaAñoBaseVig!$P74+ProyDda!M$25*DdaAñoBaseVig!$Q74+ProyDda!M$26*DdaAñoBaseVig!$R74)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O74+ProyDda!N$24*DdaAñoBaseVig!$P74+ProyDda!N$25*DdaAñoBaseVig!$Q74+ProyDda!N$26*DdaAñoBaseVig!$R74)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R74","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R74","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A75","v":"BTD_2 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O75+ProyDda!I$24*DdaAñoBaseVig!$P75+ProyDda!I$25*DdaAñoBaseVig!$Q75+ProyDda!I$26*DdaAñoBaseVig!$R75)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O75+ProyDda!J$24*DdaAñoBaseVig!$P75+ProyDda!J$25*DdaAñoBaseVig!$Q75+ProyDda!J$26*DdaAñoBaseVig!$R75)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O75+ProyDda!K$24*DdaAñoBaseVig!$P75+ProyDda!K$25*DdaAñoBaseVig!$Q75+ProyDda!K$26*DdaAñoBaseVig!$R75)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O75+ProyDda!L$24*DdaAñoBaseVig!$P75+ProyDda!L$25*DdaAñoBaseVig!$Q75+ProyDda!L$26*DdaAñoBaseVig!$R75)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O75+ProyDda!M$24*DdaAñoBaseVig!$P75+ProyDda!M$25*DdaAñoBaseVig!$Q75+ProyDda!M$26*DdaAñoBaseVig!$R75)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O75+ProyDda!N$24*DdaAñoBaseVig!$P75+ProyDda!N$25*DdaAñoBaseVig!$Q75+ProyDda!N$26*DdaAñoBaseVig!$R75)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R75","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R75","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A76","v":"BTD_2 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O76+ProyDda!I$24*DdaAñoBaseVig!$P76+ProyDda!I$25*DdaAñoBaseVig!$Q76+ProyDda!I$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O76+ProyDda!J$24*DdaAñoBaseVig!$P76+ProyDda!J$25*DdaAñoBaseVig!$Q76+ProyDda!J$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O76+ProyDda!K$24*DdaAñoBaseVig!$P76+ProyDda!K$25*DdaAñoBaseVig!$Q76+ProyDda!K$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O76+ProyDda!L$24*DdaAñoBaseVig!$P76+ProyDda!L$25*DdaAñoBaseVig!$Q76+ProyDda!L$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O76+ProyDda!M$24*DdaAñoBaseVig!$P76+ProyDda!M$25*DdaAñoBaseVig!$Q76+ProyDda!M$26*DdaAñoBaseVig!$R76)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O76+ProyDda!N$24*DdaAñoBaseVig!$P76+ProyDda!N$25*DdaAñoBaseVig!$Q76+ProyDda!N$26*DdaAñoBaseVig!$R76)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R76","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R76","v":0},null,{"$f":"+D76-J76","v":0},{"$f":"+E76-K76","v":0},{"$f":"+F76-L76","v":0},{"$f":"+G76-M76","v":0},{"$f":"+H76-N76","v":0},null,{"$f":"+MAX(E76-AVERAGE(D76,C76),0)","v":0},{"$f":"+MAX(F76-E76,0)","v":0},{"$f":"+MAX(G76-F76,0)","v":0},{"$f":"+MAX(H76-G76,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A77","v":"BTD_3 (30,001-50,000)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O77+ProyDda!I$24*DdaAñoBaseVig!$P77+ProyDda!I$25*DdaAñoBaseVig!$Q77+ProyDda!I$26*DdaAñoBaseVig!$R77)","v":47.276016999753622},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O77+ProyDda!J$24*DdaAñoBaseVig!$P77+ProyDda!J$25*DdaAñoBaseVig!$Q77+ProyDda!J$26*DdaAñoBaseVig!$R77)","v":48.338425653120012},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O77+ProyDda!K$24*DdaAñoBaseVig!$P77+ProyDda!K$25*DdaAñoBaseVig!$Q77+ProyDda!K$26*DdaAñoBaseVig!$R77)","v":48.883666154121208},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O77+ProyDda!L$24*DdaAñoBaseVig!$P77+ProyDda!L$25*DdaAñoBaseVig!$Q77+ProyDda!L$26*DdaAñoBaseVig!$R77)","v":49.988011302223299},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O77+ProyDda!M$24*DdaAñoBaseVig!$P77+ProyDda!M$25*DdaAñoBaseVig!$Q77+ProyDda!M$26*DdaAñoBaseVig!$R77)","v":51.119855356824608},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O77+ProyDda!N$24*DdaAñoBaseVig!$P77+ProyDda!N$25*DdaAñoBaseVig!$Q77+ProyDda!N$26*DdaAñoBaseVig!$R77)","v":52.278777495458769},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R77","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R77","v":0},null,48.338425653120012,48.883666154121208,49.988011302223299,51.119855356824608,52.278777495458769,null,1.0764448276843908,1.1043451481020909,1.1318440546013093,1.1589221386341606]
[{"$f":"+DdaAñoBaseVig!A78","v":"BTD_3 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O78+ProyDda!I$24*DdaAñoBaseVig!$P78+ProyDda!I$25*DdaAñoBaseVig!$Q78+ProyDda!I$26*DdaAñoBaseVig!$R78)","v":46.270144297631205},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O78+ProyDda!J$24*DdaAñoBaseVig!$P78+ProyDda!J$25*DdaAñoBaseVig!$Q78+ProyDda!J$26*DdaAñoBaseVig!$R78)","v":47.309948511564265},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O78+ProyDda!K$24*DdaAñoBaseVig!$P78+ProyDda!K$25*DdaAñoBaseVig!$Q78+ProyDda!K$26*DdaAñoBaseVig!$R78)","v":47.843588150842031},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O78+ProyDda!L$24*DdaAñoBaseVig!$P78+ProyDda!L$25*DdaAñoBaseVig!$Q78+ProyDda!L$26*DdaAñoBaseVig!$R78)","v":48.924436593665355},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O78+ProyDda!M$24*DdaAñoBaseVig!$P78+ProyDda!M$25*DdaAñoBaseVig!$Q78+ProyDda!M$26*DdaAñoBaseVig!$R78)","v":50.032198859870896},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O78+ProyDda!N$24*DdaAñoBaseVig!$P78+ProyDda!N$25*DdaAñoBaseVig!$Q78+ProyDda!N$26*DdaAñoBaseVig!$R78)","v":51.166463080661771},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R78","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R78","v":0},null,47.309948511564265,47.843588150842031,48.924436593665355,50.032198859870896,51.166463080661771,null,1.0535417462442993,1.0808484428233243,1.1077622662055404,1.1342642207908753]
[{"$f":"+DdaAñoBaseVig!A79","v":"BTD_3 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O79+ProyDda!I$24*DdaAñoBaseVig!$P79+ProyDda!I$25*DdaAñoBaseVig!$Q79+ProyDda!I$26*DdaAñoBaseVig!$R79)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O79+ProyDda!J$24*DdaAñoBaseVig!$P79+ProyDda!J$25*DdaAñoBaseVig!$Q79+ProyDda!J$26*DdaAñoBaseVig!$R79)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O79+ProyDda!K$24*DdaAñoBaseVig!$P79+ProyDda!K$25*DdaAñoBaseVig!$Q79+ProyDda!K$26*DdaAñoBaseVig!$R79)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O79+ProyDda!L$24*DdaAñoBaseVig!$P79+ProyDda!L$25*DdaAñoBaseVig!$Q79+ProyDda!L$26*DdaAñoBaseVig!$R79)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O79+ProyDda!M$24*DdaAñoBaseVig!$P79+ProyDda!M$25*DdaAñoBaseVig!$Q79+ProyDda!M$26*DdaAñoBaseVig!$R79)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O79+ProyDda!N$24*DdaAñoBaseVig!$P79+ProyDda!N$25*DdaAñoBaseVig!$Q79+ProyDda!N$26*DdaAñoBaseVig!$R79)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R79","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R79","v":0},null,1.028477141555745,1.0400780032791745,1.0635747085579426,1.087656496953715,1.112314414796995,null,2.2903081440093231E-2,2.3496705278768015E-2,2.4081788395772463E-2,2.4657917843279975E-2]
[{"$f":"+DdaAñoBaseVig!A80","v":"BTD_3 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O80+ProyDda!I$24*DdaAñoBaseVig!$P80+ProyDda!I$25*DdaAñoBaseVig!$Q80+ProyDda!I$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O80+ProyDda!J$24*DdaAñoBaseVig!$P80+ProyDda!J$25*DdaAñoBaseVig!$Q80+ProyDda!J$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O80+ProyDda!K$24*DdaAñoBaseVig!$P80+ProyDda!K$25*DdaAñoBaseVig!$Q80+ProyDda!K$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O80+ProyDda!L$24*DdaAñoBaseVig!$P80+ProyDda!L$25*DdaAñoBaseVig!$Q80+ProyDda!L$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O80+ProyDda!M$24*DdaAñoBaseVig!$P80+ProyDda!M$25*DdaAñoBaseVig!$Q80+ProyDda!M$26*DdaAñoBaseVig!$R80)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O80+ProyDda!N$24*DdaAñoBaseVig!$P80+ProyDda!N$25*DdaAñoBaseVig!$Q80+ProyDda!N$26*DdaAñoBaseVig!$R80)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R80","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R80","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A81","v":"BTD_3 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O81+ProyDda!I$24*DdaAñoBaseVig!$P81+ProyDda!I$25*DdaAñoBaseVig!$Q81+ProyDda!I$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O81+ProyDda!J$24*DdaAñoBaseVig!$P81+ProyDda!J$25*DdaAñoBaseVig!$Q81+ProyDda!J$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O81+ProyDda!K$24*DdaAñoBaseVig!$P81+ProyDda!K$25*DdaAñoBaseVig!$Q81+ProyDda!K$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O81+ProyDda!L$24*DdaAñoBaseVig!$P81+ProyDda!L$25*DdaAñoBaseVig!$Q81+ProyDda!L$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O81+ProyDda!M$24*DdaAñoBaseVig!$P81+ProyDda!M$25*DdaAñoBaseVig!$Q81+ProyDda!M$26*DdaAñoBaseVig!$R81)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O81+ProyDda!N$24*DdaAñoBaseVig!$P81+ProyDda!N$25*DdaAñoBaseVig!$Q81+ProyDda!N$26*DdaAñoBaseVig!$R81)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R81","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R81","v":0},null,0,0,0,0,0,null,{"$f":"+MAX(E81-AVERAGE(D81,C81),0)","v":0},0,0,0]
[{"$f":"+DdaAñoBaseVig!A82","v":"BTD_3 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O82+ProyDda!I$24*DdaAñoBaseVig!$P82+ProyDda!I$25*DdaAñoBaseVig!$Q82+ProyDda!I$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O82+ProyDda!J$24*DdaAñoBaseVig!$P82+ProyDda!J$25*DdaAñoBaseVig!$Q82+ProyDda!J$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O82+ProyDda!K$24*DdaAñoBaseVig!$P82+ProyDda!K$25*DdaAñoBaseVig!$Q82+ProyDda!K$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O82+ProyDda!L$24*DdaAñoBaseVig!$P82+ProyDda!L$25*DdaAñoBaseVig!$Q82+ProyDda!L$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O82+ProyDda!M$24*DdaAñoBaseVig!$P82+ProyDda!M$25*DdaAñoBaseVig!$Q82+ProyDda!M$26*DdaAñoBaseVig!$R82)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O82+ProyDda!N$24*DdaAñoBaseVig!$P82+ProyDda!N$25*DdaAñoBaseVig!$Q82+ProyDda!N$26*DdaAñoBaseVig!$R82)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R82","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R82","v":0},null,{"$f":"+D82-J82","v":0},0,0,0,0,null,0,{"$f":"+MAX(F82-E82,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A83","v":"BTD_3 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O83+ProyDda!I$24*DdaAñoBaseVig!$P83+ProyDda!I$25*DdaAñoBaseVig!$Q83+ProyDda!I$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O83+ProyDda!J$24*DdaAñoBaseVig!$P83+ProyDda!J$25*DdaAñoBaseVig!$Q83+ProyDda!J$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O83+ProyDda!K$24*DdaAñoBaseVig!$P83+ProyDda!K$25*DdaAñoBaseVig!$Q83+ProyDda!K$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O83+ProyDda!L$24*DdaAñoBaseVig!$P83+ProyDda!L$25*DdaAñoBaseVig!$Q83+ProyDda!L$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O83+ProyDda!M$24*DdaAñoBaseVig!$P83+ProyDda!M$25*DdaAñoBaseVig!$Q83+ProyDda!M$26*DdaAñoBaseVig!$R83)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O83+ProyDda!N$24*DdaAñoBaseVig!$P83+ProyDda!N$25*DdaAñoBaseVig!$Q83+ProyDda!N$26*DdaAñoBaseVig!$R83)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R83","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R83","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A84","v":"BTD_3 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O84+ProyDda!I$24*DdaAñoBaseVig!$P84+ProyDda!I$25*DdaAñoBaseVig!$Q84+ProyDda!I$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O84+ProyDda!J$24*DdaAñoBaseVig!$P84+ProyDda!J$25*DdaAñoBaseVig!$Q84+ProyDda!J$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O84+ProyDda!K$24*DdaAñoBaseVig!$P84+ProyDda!K$25*DdaAñoBaseVig!$Q84+ProyDda!K$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O84+ProyDda!L$24*DdaAñoBaseVig!$P84+ProyDda!L$25*DdaAñoBaseVig!$Q84+ProyDda!L$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O84+ProyDda!M$24*DdaAñoBaseVig!$P84+ProyDda!M$25*DdaAñoBaseVig!$Q84+ProyDda!M$26*DdaAñoBaseVig!$R84)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O84+ProyDda!N$24*DdaAñoBaseVig!$P84+ProyDda!N$25*DdaAñoBaseVig!$Q84+ProyDda!N$26*DdaAñoBaseVig!$R84)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R84","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R84","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A85","v":"BTD_3 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O85+ProyDda!I$24*DdaAñoBaseVig!$P85+ProyDda!I$25*DdaAñoBaseVig!$Q85+ProyDda!I$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O85+ProyDda!J$24*DdaAñoBaseVig!$P85+ProyDda!J$25*DdaAñoBaseVig!$Q85+ProyDda!J$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O85+ProyDda!K$24*DdaAñoBaseVig!$P85+ProyDda!K$25*DdaAñoBaseVig!$Q85+ProyDda!K$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O85+ProyDda!L$24*DdaAñoBaseVig!$P85+ProyDda!L$25*DdaAñoBaseVig!$Q85+ProyDda!L$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O85+ProyDda!M$24*DdaAñoBaseVig!$P85+ProyDda!M$25*DdaAñoBaseVig!$Q85+ProyDda!M$26*DdaAñoBaseVig!$R85)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O85+ProyDda!N$24*DdaAñoBaseVig!$P85+ProyDda!N$25*DdaAñoBaseVig!$Q85+ProyDda!N$26*DdaAñoBaseVig!$R85)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R85","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R85","v":0},null,{"$f":"+D85-J85","v":0},{"$f":"+E85-K85","v":0},{"$f":"+F85-L85","v":0},{"$f":"+G85-M85","v":0},{"$f":"+H85-N85","v":0},null,0,{"$f":"+MAX(F85-E85,0)","v":0},{"$f":"+MAX(G85-F85,0)","v":0},{"$f":"+MAX(H85-G85,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A86","v":"BTD_4 (50,001-más)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O86+ProyDda!I$24*DdaAñoBaseVig!$P86+ProyDda!I$25*DdaAñoBaseVig!$Q86+ProyDda!I$26*DdaAñoBaseVig!$R86)","v":55.993580418147893},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O86+ProyDda!J$24*DdaAñoBaseVig!$P86+ProyDda!J$25*DdaAñoBaseVig!$Q86+ProyDda!J$26*DdaAñoBaseVig!$R86)","v":57.251894213269793},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O86+ProyDda!K$24*DdaAñoBaseVig!$P86+ProyDda!K$25*DdaAñoBaseVig!$Q86+ProyDda!K$26*DdaAñoBaseVig!$R86)","v":57.897675515874042},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O86+ProyDda!L$24*DdaAñoBaseVig!$P86+ProyDda!L$25*DdaAñoBaseVig!$Q86+ProyDda!L$26*DdaAñoBaseVig!$R86)","v":59.205658776392127},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O86+ProyDda!M$24*DdaAñoBaseVig!$P86+ProyDda!M$25*DdaAñoBaseVig!$Q86+ProyDda!M$26*DdaAñoBaseVig!$R86)","v":60.5462116637568},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O86+ProyDda!N$24*DdaAñoBaseVig!$P86+ProyDda!N$25*DdaAñoBaseVig!$Q86+ProyDda!N$26*DdaAñoBaseVig!$R86)","v":61.91883575703271},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R86","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R86","v":0},null,57.251894213269793,57.897675515874042,59.205658776392127,60.5462116637568,61.91883575703271,null,1.2749382001651952,1.3079832605180854,1.340552887364673,1.3726240932759097]
[{"$f":"+DdaAñoBaseVig!A87","v":"BTD_4 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O87+ProyDda!I$24*DdaAñoBaseVig!$P87+ProyDda!I$25*DdaAñoBaseVig!$Q87+ProyDda!I$26*DdaAñoBaseVig!$R87)","v":55.993580418147893},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O87+ProyDda!J$24*DdaAñoBaseVig!$P87+ProyDda!J$25*DdaAñoBaseVig!$Q87+ProyDda!J$26*DdaAñoBaseVig!$R87)","v":57.251894213269793},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O87+ProyDda!K$24*DdaAñoBaseVig!$P87+ProyDda!K$25*DdaAñoBaseVig!$Q87+ProyDda!K$26*DdaAñoBaseVig!$R87)","v":57.897675515874042},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O87+ProyDda!L$24*DdaAñoBaseVig!$P87+ProyDda!L$25*DdaAñoBaseVig!$Q87+ProyDda!L$26*DdaAñoBaseVig!$R87)","v":59.205658776392127},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O87+ProyDda!M$24*DdaAñoBaseVig!$P87+ProyDda!M$25*DdaAñoBaseVig!$Q87+ProyDda!M$26*DdaAñoBaseVig!$R87)","v":60.5462116637568},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O87+ProyDda!N$24*DdaAñoBaseVig!$P87+ProyDda!N$25*DdaAñoBaseVig!$Q87+ProyDda!N$26*DdaAñoBaseVig!$R87)","v":61.91883575703271},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R87","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R87","v":0},null,57.251894213269793,57.897675515874042,59.205658776392127,60.5462116637568,61.91883575703271,null,1.2749382001651952,1.3079832605180854,1.340552887364673,1.3726240932759097]
[{"$f":"+DdaAñoBaseVig!A88","v":"BTD_4 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O88+ProyDda!I$24*DdaAñoBaseVig!$P88+ProyDda!I$25*DdaAñoBaseVig!$Q88+ProyDda!I$26*DdaAñoBaseVig!$R88)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O88+ProyDda!J$24*DdaAñoBaseVig!$P88+ProyDda!J$25*DdaAñoBaseVig!$Q88+ProyDda!J$26*DdaAñoBaseVig!$R88)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O88+ProyDda!K$24*DdaAñoBaseVig!$P88+ProyDda!K$25*DdaAñoBaseVig!$Q88+ProyDda!K$26*DdaAñoBaseVig!$R88)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O88+ProyDda!L$24*DdaAñoBaseVig!$P88+ProyDda!L$25*DdaAñoBaseVig!$Q88+ProyDda!L$26*DdaAñoBaseVig!$R88)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O88+ProyDda!M$24*DdaAñoBaseVig!$P88+ProyDda!M$25*DdaAñoBaseVig!$Q88+ProyDda!M$26*DdaAñoBaseVig!$R88)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O88+ProyDda!N$24*DdaAñoBaseVig!$P88+ProyDda!N$25*DdaAñoBaseVig!$Q88+ProyDda!N$26*DdaAñoBaseVig!$R88)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R88","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R88","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A89","v":"BTD_4 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O89+ProyDda!I$24*DdaAñoBaseVig!$P89+ProyDda!I$25*DdaAñoBaseVig!$Q89+ProyDda!I$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O89+ProyDda!J$24*DdaAñoBaseVig!$P89+ProyDda!J$25*DdaAñoBaseVig!$Q89+ProyDda!J$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O89+ProyDda!K$24*DdaAñoBaseVig!$P89+ProyDda!K$25*DdaAñoBaseVig!$Q89+ProyDda!K$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O89+ProyDda!L$24*DdaAñoBaseVig!$P89+ProyDda!L$25*DdaAñoBaseVig!$Q89+ProyDda!L$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O89+ProyDda!M$24*DdaAñoBaseVig!$P89+ProyDda!M$25*DdaAñoBaseVig!$Q89+ProyDda!M$26*DdaAñoBaseVig!$R89)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O89+ProyDda!N$24*DdaAñoBaseVig!$P89+ProyDda!N$25*DdaAñoBaseVig!$Q89+ProyDda!N$26*DdaAñoBaseVig!$R89)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R89","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R89","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A90","v":"BTD_4 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O90+ProyDda!I$24*DdaAñoBaseVig!$P90+ProyDda!I$25*DdaAñoBaseVig!$Q90+ProyDda!I$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O90+ProyDda!J$24*DdaAñoBaseVig!$P90+ProyDda!J$25*DdaAñoBaseVig!$Q90+ProyDda!J$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O90+ProyDda!K$24*DdaAñoBaseVig!$P90+ProyDda!K$25*DdaAñoBaseVig!$Q90+ProyDda!K$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O90+ProyDda!L$24*DdaAñoBaseVig!$P90+ProyDda!L$25*DdaAñoBaseVig!$Q90+ProyDda!L$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O90+ProyDda!M$24*DdaAñoBaseVig!$P90+ProyDda!M$25*DdaAñoBaseVig!$Q90+ProyDda!M$26*DdaAñoBaseVig!$R90)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O90+ProyDda!N$24*DdaAñoBaseVig!$P90+ProyDda!N$25*DdaAñoBaseVig!$Q90+ProyDda!N$26*DdaAñoBaseVig!$R90)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R90","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R90","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A91","v":"BTD_4 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O91+ProyDda!I$24*DdaAñoBaseVig!$P91+ProyDda!I$25*DdaAñoBaseVig!$Q91+ProyDda!I$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O91+ProyDda!J$24*DdaAñoBaseVig!$P91+ProyDda!J$25*DdaAñoBaseVig!$Q91+ProyDda!J$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O91+ProyDda!K$24*DdaAñoBaseVig!$P91+ProyDda!K$25*DdaAñoBaseVig!$Q91+ProyDda!K$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O91+ProyDda!L$24*DdaAñoBaseVig!$P91+ProyDda!L$25*DdaAñoBaseVig!$Q91+ProyDda!L$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O91+ProyDda!M$24*DdaAñoBaseVig!$P91+ProyDda!M$25*DdaAñoBaseVig!$Q91+ProyDda!M$26*DdaAñoBaseVig!$R91)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O91+ProyDda!N$24*DdaAñoBaseVig!$P91+ProyDda!N$25*DdaAñoBaseVig!$Q91+ProyDda!N$26*DdaAñoBaseVig!$R91)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R91","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R91","v":0},null,{"$f":"+D91-J91","v":0},0,0,0,0,null,0,{"$f":"+MAX(F91-E91,0)","v":0},0,0]
[{"$f":"+DdaAñoBaseVig!A92","v":"BTD_4 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O92+ProyDda!I$24*DdaAñoBaseVig!$P92+ProyDda!I$25*DdaAñoBaseVig!$Q92+ProyDda!I$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O92+ProyDda!J$24*DdaAñoBaseVig!$P92+ProyDda!J$25*DdaAñoBaseVig!$Q92+ProyDda!J$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O92+ProyDda!K$24*DdaAñoBaseVig!$P92+ProyDda!K$25*DdaAñoBaseVig!$Q92+ProyDda!K$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O92+ProyDda!L$24*DdaAñoBaseVig!$P92+ProyDda!L$25*DdaAñoBaseVig!$Q92+ProyDda!L$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O92+ProyDda!M$24*DdaAñoBaseVig!$P92+ProyDda!M$25*DdaAñoBaseVig!$Q92+ProyDda!M$26*DdaAñoBaseVig!$R92)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O92+ProyDda!N$24*DdaAñoBaseVig!$P92+ProyDda!N$25*DdaAñoBaseVig!$Q92+ProyDda!N$26*DdaAñoBaseVig!$R92)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R92","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R92","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A93","v":"BTD_4 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O93+ProyDda!I$24*DdaAñoBaseVig!$P93+ProyDda!I$25*DdaAñoBaseVig!$Q93+ProyDda!I$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O93+ProyDda!J$24*DdaAñoBaseVig!$P93+ProyDda!J$25*DdaAñoBaseVig!$Q93+ProyDda!J$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O93+ProyDda!K$24*DdaAñoBaseVig!$P93+ProyDda!K$25*DdaAñoBaseVig!$Q93+ProyDda!K$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O93+ProyDda!L$24*DdaAñoBaseVig!$P93+ProyDda!L$25*DdaAñoBaseVig!$Q93+ProyDda!L$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O93+ProyDda!M$24*DdaAñoBaseVig!$P93+ProyDda!M$25*DdaAñoBaseVig!$Q93+ProyDda!M$26*DdaAñoBaseVig!$R93)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O93+ProyDda!N$24*DdaAñoBaseVig!$P93+ProyDda!N$25*DdaAñoBaseVig!$Q93+ProyDda!N$26*DdaAñoBaseVig!$R93)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R93","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R93","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A94","v":"BTD_4 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O94+ProyDda!I$24*DdaAñoBaseVig!$P94+ProyDda!I$25*DdaAñoBaseVig!$Q94+ProyDda!I$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O94+ProyDda!J$24*DdaAñoBaseVig!$P94+ProyDda!J$25*DdaAñoBaseVig!$Q94+ProyDda!J$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O94+ProyDda!K$24*DdaAñoBaseVig!$P94+ProyDda!K$25*DdaAñoBaseVig!$Q94+ProyDda!K$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O94+ProyDda!L$24*DdaAñoBaseVig!$P94+ProyDda!L$25*DdaAñoBaseVig!$Q94+ProyDda!L$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O94+ProyDda!M$24*DdaAñoBaseVig!$P94+ProyDda!M$25*DdaAñoBaseVig!$Q94+ProyDda!M$26*DdaAñoBaseVig!$R94)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O94+ProyDda!N$24*DdaAñoBaseVig!$P94+ProyDda!N$25*DdaAñoBaseVig!$Q94+ProyDda!N$26*DdaAñoBaseVig!$R94)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R94","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R94","v":0},null,{"$f":"+D94-J94","v":0},{"$f":"+E94-K94","v":0},{"$f":"+F94-L94","v":0},{"$f":"+G94-M94","v":0},{"$f":"+H94-N94","v":0},null,0,{"$f":"+MAX(F94-E94,0)","v":0},{"$f":"+MAX(G94-F94,0)","v":0},{"$f":"+MAX(H94-G94,0)","v":0}]
[{"$f":"+DdaAñoBaseVig!A95","v":"BTS"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O95+ProyDda!I$24*DdaAñoBaseVig!$P95+ProyDda!I$25*DdaAñoBaseVig!$Q95+ProyDda!I$26*DdaAñoBaseVig!$R95)","v":184875.75399596681},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O95+ProyDda!J$24*DdaAñoBaseVig!$P95+ProyDda!J$25*DdaAñoBaseVig!$Q95+ProyDda!J$26*DdaAñoBaseVig!$R95)","v":191138.31628921197},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O95+ProyDda!K$24*DdaAñoBaseVig!$P95+ProyDda!K$25*DdaAñoBaseVig!$Q95+ProyDda!K$26*DdaAñoBaseVig!$R95)","v":194375.50435211821},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O95+ProyDda!L$24*DdaAñoBaseVig!$P95+ProyDda!L$25*DdaAñoBaseVig!$Q95+ProyDda!L$26*DdaAñoBaseVig!$R95)","v":200959.38568692876},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O95+ProyDda!M$24*DdaAñoBaseVig!$P95+ProyDda!M$25*DdaAñoBaseVig!$Q95+ProyDda!M$26*DdaAñoBaseVig!$R95)","v":207765.99892527194},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O95+ProyDda!N$24*DdaAñoBaseVig!$P95+ProyDda!N$25*DdaAñoBaseVig!$Q95+ProyDda!N$26*DdaAñoBaseVig!$R95)","v":214802.91131207562},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R95","v":32.791665460719642},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R95","v":32.943051243490864},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R95","v":33.24870350370761},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R95","v":33.560148764010378},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R95","v":33.877449756951933},null,191105.52462375126,194342.56130087472,200926.13698342504,207732.43877650792,214769.03386231867,null,6368.4692095288192,6583.8813348105468,6806.6132383431832,7036.9123868036841]
[{"$f":"+DdaAñoBaseVig!A96","v":"BTS_1 (0-300)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O96+ProyDda!I$24*DdaAñoBaseVig!$P96+ProyDda!I$25*DdaAñoBaseVig!$Q96+ProyDda!I$26*DdaAñoBaseVig!$R96)","v":143296.86936669191},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O96+ProyDda!J$24*DdaAñoBaseVig!$P96+ProyDda!J$25*DdaAñoBaseVig!$Q96+ProyDda!J$26*DdaAñoBaseVig!$R96)","v":148205.92080800483},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O96+ProyDda!K$24*DdaAñoBaseVig!$P96+ProyDda!K$25*DdaAñoBaseVig!$Q96+ProyDda!K$26*DdaAñoBaseVig!$R96)","v":150743.86372377933},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O96+ProyDda!L$24*DdaAñoBaseVig!$P96+ProyDda!L$25*DdaAñoBaseVig!$Q96+ProyDda!L$26*DdaAñoBaseVig!$R96)","v":155906.06683994955},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O96+ProyDda!M$24*DdaAñoBaseVig!$P96+ProyDda!M$25*DdaAñoBaseVig!$Q96+ProyDda!M$26*DdaAñoBaseVig!$R96)","v":161243.90912811001},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O96+ProyDda!N$24*DdaAñoBaseVig!$P96+ProyDda!N$25*DdaAñoBaseVig!$Q96+ProyDda!N$26*DdaAñoBaseVig!$R96)","v":166763.49549783557},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R96","v":17.322899201381784},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R96","v":17.402871981617956},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R96","v":17.564339330714684},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R96","v":17.728866956108874},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R96","v":17.896487997614351},null,148188.59790880344,150726.46085179772,155888.50250061884,161226.1802611539,166745.59900983796,null,4992.4686364309746,5162.203116170218,5337.8422881604638,5519.5863697255554]
[{"$f":"+DdaAñoBaseVig!A97","v":"BTS_1 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O97+ProyDda!I$24*DdaAñoBaseVig!$P97+ProyDda!I$25*DdaAñoBaseVig!$Q97+ProyDda!I$26*DdaAñoBaseVig!$R97)","v":106243.27716177232},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O97+ProyDda!J$24*DdaAñoBaseVig!$P97+ProyDda!J$25*DdaAñoBaseVig!$Q97+ProyDda!J$26*DdaAñoBaseVig!$R97)","v":109852.85612875405},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O97+ProyDda!K$24*DdaAñoBaseVig!$P97+ProyDda!K$25*DdaAñoBaseVig!$Q97+ProyDda!K$26*DdaAñoBaseVig!$R97)","v":111718.76506631891},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O97+ProyDda!L$24*DdaAñoBaseVig!$P97+ProyDda!L$25*DdaAñoBaseVig!$Q97+ProyDda!L$26*DdaAñoBaseVig!$R97)","v":115513.79176172659},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O97+ProyDda!M$24*DdaAñoBaseVig!$P97+ProyDda!M$25*DdaAñoBaseVig!$Q97+ProyDda!M$26*DdaAñoBaseVig!$R97)","v":119437.39800885032},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O97+ProyDda!N$24*DdaAñoBaseVig!$P97+ProyDda!N$25*DdaAñoBaseVig!$Q97+ProyDda!N$26*DdaAñoBaseVig!$R97)","v":123493.97892670427},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R97","v":17.322899201381784},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R97","v":17.402871981617956},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R97","v":17.564339330714684},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R97","v":17.728866956108874},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R97","v":17.896487997614351},null,109835.53322955268,111701.3621943373,115496.22742239588,119419.66914189421,123476.08243870665,null,3670.6984210557275,3795.0266954076797,3923.6062471237237,4056.5809178539494]
[{"$f":"+DdaAñoBaseVig!A98","v":"BTS_1 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O98+ProyDda!I$24*DdaAñoBaseVig!$P98+ProyDda!I$25*DdaAñoBaseVig!$Q98+ProyDda!I$26*DdaAñoBaseVig!$R98)","v":20.201276767625217},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O98+ProyDda!J$24*DdaAñoBaseVig!$P98+ProyDda!J$25*DdaAñoBaseVig!$Q98+ProyDda!J$26*DdaAñoBaseVig!$R98)","v":20.655249259577875},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O98+ProyDda!K$24*DdaAñoBaseVig!$P98+ProyDda!K$25*DdaAñoBaseVig!$Q98+ProyDda!K$26*DdaAñoBaseVig!$R98)","v":20.888233232523422},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O98+ProyDda!L$24*DdaAñoBaseVig!$P98+ProyDda!L$25*DdaAñoBaseVig!$Q98+ProyDda!L$26*DdaAñoBaseVig!$R98)","v":21.360125396872011},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O98+ProyDda!M$24*DdaAñoBaseVig!$P98+ProyDda!M$25*DdaAñoBaseVig!$Q98+ProyDda!M$26*DdaAñoBaseVig!$R98)","v":21.843767980487112},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O98+ProyDda!N$24*DdaAñoBaseVig!$P98+ProyDda!N$25*DdaAñoBaseVig!$Q98+ProyDda!N$26*DdaAñoBaseVig!$R98)","v":22.338981163839648},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R98","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R98","v":0},null,20.655249259577875,20.888233232523422,21.360125396872011,21.843767980487112,22.338981163839648,null,0.45997021892187817,0.47189216434858849,0.48364258361510082,0.49521318335253639]
[{"$f":"+DdaAñoBaseVig!A99","v":"BTS_1 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O99+ProyDda!I$24*DdaAñoBaseVig!$P99+ProyDda!I$25*DdaAñoBaseVig!$Q99+ProyDda!I$26*DdaAñoBaseVig!$R99)","v":36905.363164394439},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O99+ProyDda!J$24*DdaAñoBaseVig!$P99+ProyDda!J$25*DdaAñoBaseVig!$Q99+ProyDda!J$26*DdaAñoBaseVig!$R99)","v":38199.917918308354},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O99+ProyDda!K$24*DdaAñoBaseVig!$P99+ProyDda!K$25*DdaAñoBaseVig!$Q99+ProyDda!K$26*DdaAñoBaseVig!$R99)","v":38869.410629277016},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O99+ProyDda!L$24*DdaAñoBaseVig!$P99+ProyDda!L$25*DdaAñoBaseVig!$Q99+ProyDda!L$26*DdaAñoBaseVig!$R99)","v":40231.419433882991},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O99+ProyDda!M$24*DdaAñoBaseVig!$P99+ProyDda!M$25*DdaAñoBaseVig!$Q99+ProyDda!M$26*DdaAñoBaseVig!$R99)","v":41640.314939140604},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O99+ProyDda!N$24*DdaAñoBaseVig!$P99+ProyDda!N$25*DdaAñoBaseVig!$Q99+ProyDda!N$26*DdaAñoBaseVig!$R99)","v":43097.80132221651},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R99","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R99","v":0},null,38199.917918308354,38869.410629277016,40231.419433882991,41640.314939140604,43097.80132221651,null,1316.7700879256154,{"$f":"+MAX(F99-E99,0)","v":1362.0088046059755},{"$f":"+MAX(G99-F99,0)","v":1408.895505257613},{"$f":"+MAX(H99-G99,0)","v":1457.4863830759059}]
[{"$f":"+DdaAñoBaseVig!A100","v":"BTS_1 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O100+ProyDda!I$24*DdaAñoBaseVig!$P100+ProyDda!I$25*DdaAñoBaseVig!$Q100+ProyDda!I$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O100+ProyDda!J$24*DdaAñoBaseVig!$P100+ProyDda!J$25*DdaAñoBaseVig!$Q100+ProyDda!J$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O100+ProyDda!K$24*DdaAñoBaseVig!$P100+ProyDda!K$25*DdaAñoBaseVig!$Q100+ProyDda!K$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O100+ProyDda!L$24*DdaAñoBaseVig!$P100+ProyDda!L$25*DdaAñoBaseVig!$Q100+ProyDda!L$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O100+ProyDda!M$24*DdaAñoBaseVig!$P100+ProyDda!M$25*DdaAñoBaseVig!$Q100+ProyDda!M$26*DdaAñoBaseVig!$R100)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O100+ProyDda!N$24*DdaAñoBaseVig!$P100+ProyDda!N$25*DdaAñoBaseVig!$Q100+ProyDda!N$26*DdaAñoBaseVig!$R100)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R100","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R100","v":0},null,{"$f":"+D100-J100","v":0},{"$f":"+E100-K100","v":0},{"$f":"+F100-L100","v":0},{"$f":"+G100-M100","v":0},{"$f":"+H100-N100","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A101","v":"BTS_1 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O101+ProyDda!I$24*DdaAñoBaseVig!$P101+ProyDda!I$25*DdaAñoBaseVig!$Q101+ProyDda!I$26*DdaAñoBaseVig!$R101)","v":125.87232225297352},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O101+ProyDda!J$24*DdaAñoBaseVig!$P101+ProyDda!J$25*DdaAñoBaseVig!$Q101+ProyDda!J$26*DdaAñoBaseVig!$R101)","v":130.28763209379309},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O101+ProyDda!K$24*DdaAñoBaseVig!$P101+ProyDda!K$25*DdaAñoBaseVig!$Q101+ProyDda!K$26*DdaAñoBaseVig!$R101)","v":132.57105637241844},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O101+ProyDda!L$24*DdaAñoBaseVig!$P101+ProyDda!L$25*DdaAñoBaseVig!$Q101+ProyDda!L$26*DdaAñoBaseVig!$R101)","v":137.21643028192523},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O101+ProyDda!M$24*DdaAñoBaseVig!$P101+ProyDda!M$25*DdaAñoBaseVig!$Q101+ProyDda!M$26*DdaAñoBaseVig!$R101)","v":142.02171964511587},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O101+ProyDda!N$24*DdaAñoBaseVig!$P101+ProyDda!N$25*DdaAñoBaseVig!$Q101+ProyDda!N$26*DdaAñoBaseVig!$R101)","v":146.99273686211612},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R101","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R101","v":0},null,130.28763209379309,132.57105637241844,137.21643028192523,142.02171964511587,146.99273686211612,null,4.4910791990351413,{"$f":"+MAX(F101-E101,0)","v":4.6453739095067874},4.8052893631906386,4.9710172170002522]
[{"$f":"+DdaAñoBaseVig!A102","v":"BTS_1 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O102+ProyDda!I$24*DdaAñoBaseVig!$P102+ProyDda!I$25*DdaAñoBaseVig!$Q102+ProyDda!I$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O102+ProyDda!J$24*DdaAñoBaseVig!$P102+ProyDda!J$25*DdaAñoBaseVig!$Q102+ProyDda!J$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O102+ProyDda!K$24*DdaAñoBaseVig!$P102+ProyDda!K$25*DdaAñoBaseVig!$Q102+ProyDda!K$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O102+ProyDda!L$24*DdaAñoBaseVig!$P102+ProyDda!L$25*DdaAñoBaseVig!$Q102+ProyDda!L$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O102+ProyDda!M$24*DdaAñoBaseVig!$P102+ProyDda!M$25*DdaAñoBaseVig!$Q102+ProyDda!M$26*DdaAñoBaseVig!$R102)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O102+ProyDda!N$24*DdaAñoBaseVig!$P102+ProyDda!N$25*DdaAñoBaseVig!$Q102+ProyDda!N$26*DdaAñoBaseVig!$R102)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R102","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R102","v":0},null,{"$f":"+D102-J102","v":0},{"$f":"+E102-K102","v":0},{"$f":"+F102-L102","v":0},{"$f":"+G102-M102","v":0},{"$f":"+H102-N102","v":0},null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A103","v":"BTS_1 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O103+ProyDda!I$24*DdaAñoBaseVig!$P103+ProyDda!I$25*DdaAñoBaseVig!$Q103+ProyDda!I$26*DdaAñoBaseVig!$R103)","v":1.1495688024256199},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O103+ProyDda!J$24*DdaAñoBaseVig!$P103+ProyDda!J$25*DdaAñoBaseVig!$Q103+ProyDda!J$26*DdaAñoBaseVig!$R103)","v":1.17540244749228},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O103+ProyDda!K$24*DdaAñoBaseVig!$P103+ProyDda!K$25*DdaAñoBaseVig!$Q103+ProyDda!K$26*DdaAñoBaseVig!$R103)","v":1.1886605751761996},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O103+ProyDda!L$24*DdaAñoBaseVig!$P103+ProyDda!L$25*DdaAñoBaseVig!$Q103+ProyDda!L$26*DdaAñoBaseVig!$R103)","v":1.2155139526376486},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O103+ProyDda!M$24*DdaAñoBaseVig!$P103+ProyDda!M$25*DdaAñoBaseVig!$Q103+ProyDda!M$26*DdaAñoBaseVig!$R103)","v":1.2430359965185316},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O103+ProyDda!N$24*DdaAñoBaseVig!$P103+ProyDda!N$25*DdaAñoBaseVig!$Q103+ProyDda!N$26*DdaAñoBaseVig!$R103)","v":1.2712164740537086},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R103","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R103","v":0},null,1.17540244749228,1.1886605751761996,1.2155139526376486,1.2430359965185316,1.2712164740537086,null,2.6174950217249693E-2,2.6853377461449002E-2,2.7522043880882974E-2,2.8180477535177051E-2]
[{"$f":"+DdaAñoBaseVig!A104","v":"BTS_1 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O104+ProyDda!I$24*DdaAñoBaseVig!$P104+ProyDda!I$25*DdaAñoBaseVig!$Q104+ProyDda!I$26*DdaAñoBaseVig!$R104)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O104+ProyDda!J$24*DdaAñoBaseVig!$P104+ProyDda!J$25*DdaAñoBaseVig!$Q104+ProyDda!J$26*DdaAñoBaseVig!$R104)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O104+ProyDda!K$24*DdaAñoBaseVig!$P104+ProyDda!K$25*DdaAñoBaseVig!$Q104+ProyDda!K$26*DdaAñoBaseVig!$R104)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O104+ProyDda!L$24*DdaAñoBaseVig!$P104+ProyDda!L$25*DdaAñoBaseVig!$Q104+ProyDda!L$26*DdaAñoBaseVig!$R104)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O104+ProyDda!M$24*DdaAñoBaseVig!$P104+ProyDda!M$25*DdaAñoBaseVig!$Q104+ProyDda!M$26*DdaAñoBaseVig!$R104)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O104+ProyDda!N$24*DdaAñoBaseVig!$P104+ProyDda!N$25*DdaAñoBaseVig!$Q104+ProyDda!N$26*DdaAñoBaseVig!$R104)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R104","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R104","v":0},null,{"$f":"+D104-J104","v":1.028477141555745},{"$f":"+E104-K104","v":1.0400780032791745},{"$f":"+F104-L104","v":1.0635747085579426},{"$f":"+G104-M104","v":1.087656496953715},{"$f":"+H104-N104","v":1.112314414796995},null,{"$f":"+MAX(E104-AVERAGE(D104,C104),0)","v":2.2903081440093231E-2},{"$f":"+MAX(F104-E104,0)","v":2.3496705278768015E-2},{"$f":"+MAX(G104-F104,0)","v":2.4081788395772463E-2},{"$f":"+MAX(H104-G104,0)","v":2.4657917843279975E-2}]
[{"$f":"+DdaAñoBaseVig!A105","v":"BTS_2 (301-750)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O105+ProyDda!I$24*DdaAñoBaseVig!$P105+ProyDda!I$25*DdaAñoBaseVig!$Q105+ProyDda!I$26*DdaAñoBaseVig!$R105)","v":31216.537797017048},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O105+ProyDda!J$24*DdaAñoBaseVig!$P105+ProyDda!J$25*DdaAñoBaseVig!$Q105+ProyDda!J$26*DdaAñoBaseVig!$R105)","v":32265.044550872088},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O105+ProyDda!K$24*DdaAñoBaseVig!$P105+ProyDda!K$25*DdaAñoBaseVig!$Q105+ProyDda!K$26*DdaAñoBaseVig!$R105)","v":32806.96408509343},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O105+ProyDda!L$24*DdaAñoBaseVig!$P105+ProyDda!L$25*DdaAñoBaseVig!$Q105+ProyDda!L$26*DdaAñoBaseVig!$R105)","v":33909.05875268994},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O105+ProyDda!M$24*DdaAñoBaseVig!$P105+ProyDda!M$25*DdaAñoBaseVig!$Q105+ProyDda!M$26*DdaAñoBaseVig!$R105)","v":35048.273385292552},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O105+ProyDda!N$24*DdaAñoBaseVig!$P105+ProyDda!N$25*DdaAñoBaseVig!$Q105+ProyDda!N$26*DdaAñoBaseVig!$R105)","v":36225.846603310769},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R105","v":4.4499190609054118},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R105","v":4.470462527388098},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R105","v":4.5119403785322119},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R105","v":4.5542043556976921},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R105","v":4.5972629718642368},null,32260.594631811182,32802.493622566042,33904.546812311404,35043.719180936852,36221.249340338902,null,1066.1729111488603,1102.0946675965097,1139.2146326026123,1177.5732180182167]
[{"$f":"+DdaAñoBaseVig!A106","v":"BTS_2 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O106+ProyDda!I$24*DdaAñoBaseVig!$P106+ProyDda!I$25*DdaAñoBaseVig!$Q106+ProyDda!I$26*DdaAñoBaseVig!$R106)","v":20019.222533801822},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O106+ProyDda!J$24*DdaAñoBaseVig!$P106+ProyDda!J$25*DdaAñoBaseVig!$Q106+ProyDda!J$26*DdaAñoBaseVig!$R106)","v":20675.234431488818},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O106+ProyDda!K$24*DdaAñoBaseVig!$P106+ProyDda!K$25*DdaAñoBaseVig!$Q106+ProyDda!K$26*DdaAñoBaseVig!$R106)","v":21014.173069772813},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O106+ProyDda!L$24*DdaAñoBaseVig!$P106+ProyDda!L$25*DdaAñoBaseVig!$Q106+ProyDda!L$26*DdaAñoBaseVig!$R106)","v":21703.3278800117},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O106+ProyDda!M$24*DdaAñoBaseVig!$P106+ProyDda!M$25*DdaAñoBaseVig!$Q106+ProyDda!M$26*DdaAñoBaseVig!$R106)","v":22415.392298368668},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O106+ProyDda!N$24*DdaAñoBaseVig!$P106+ProyDda!N$25*DdaAñoBaseVig!$Q106+ProyDda!N$26*DdaAñoBaseVig!$R106)","v":23151.089115442173},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R106","v":4.4499190609054118},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R106","v":4.470462527388098},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R106","v":4.5119403785322119},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R106","v":4.5542043556976921},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R106","v":4.5972629718642368},null,20670.784512427912,21009.702607245425,21698.815939633168,22410.838094012972,23146.49185247031,null,666.94458712749474,689.15481023888788,712.06441835696751,735.69681707350537]
[{"$f":"+DdaAñoBaseVig!A107","v":"BTS_2 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O107+ProyDda!I$24*DdaAñoBaseVig!$P107+ProyDda!I$25*DdaAñoBaseVig!$Q107+ProyDda!I$26*DdaAñoBaseVig!$R107)","v":19.279226790679669},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O107+ProyDda!J$24*DdaAñoBaseVig!$P107+ProyDda!J$25*DdaAñoBaseVig!$Q107+ProyDda!J$26*DdaAñoBaseVig!$R107)","v":19.712478546485112},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O107+ProyDda!K$24*DdaAñoBaseVig!$P107+ProyDda!K$25*DdaAñoBaseVig!$Q107+ProyDda!K$26*DdaAñoBaseVig!$R107)","v":19.93482839618418},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O107+ProyDda!L$24*DdaAñoBaseVig!$P107+ProyDda!L$25*DdaAñoBaseVig!$Q107+ProyDda!L$26*DdaAñoBaseVig!$R107)","v":20.385181914027232},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O107+ProyDda!M$24*DdaAñoBaseVig!$P107+ProyDda!M$25*DdaAñoBaseVig!$Q107+ProyDda!M$26*DdaAñoBaseVig!$R107)","v":20.846749524946208},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O107+ProyDda!N$24*DdaAñoBaseVig!$P107+ProyDda!N$25*DdaAñoBaseVig!$Q107+ProyDda!N$26*DdaAñoBaseVig!$R107)","v":21.319359616942407},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R107","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R107","v":0},null,19.712478546485112,19.93482839618418,20.385181914027232,20.846749524946208,21.319359616942407,null,0.4389757276017896,0.45035351784305178,0.46156761091897636,0.47261009199619863]
[{"$f":"+DdaAñoBaseVig!A108","v":"BTS_2 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O108+ProyDda!I$24*DdaAñoBaseVig!$P108+ProyDda!I$25*DdaAñoBaseVig!$Q108+ProyDda!I$26*DdaAñoBaseVig!$R108)","v":9643.8787004869646},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O108+ProyDda!J$24*DdaAñoBaseVig!$P108+ProyDda!J$25*DdaAñoBaseVig!$Q108+ProyDda!J$26*DdaAñoBaseVig!$R108)","v":9982.1636527924711},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O108+ProyDda!K$24*DdaAñoBaseVig!$P108+ProyDda!K$25*DdaAñoBaseVig!$Q108+ProyDda!K$26*DdaAñoBaseVig!$R108)","v":10157.111301097177},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O108+ProyDda!L$24*DdaAñoBaseVig!$P108+ProyDda!L$25*DdaAñoBaseVig!$Q108+ProyDda!L$26*DdaAñoBaseVig!$R108)","v":10513.02292408014},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O108+ProyDda!M$24*DdaAñoBaseVig!$P108+ProyDda!M$25*DdaAñoBaseVig!$Q108+ProyDda!M$26*DdaAñoBaseVig!$R108)","v":10881.186686453691},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O108+ProyDda!N$24*DdaAñoBaseVig!$P108+ProyDda!N$25*DdaAñoBaseVig!$Q108+ProyDda!N$26*DdaAñoBaseVig!$R108)","v":11262.047913137303},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R108","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R108","v":0},null,9982.1636527924711,10157.111301097177,10513.02292408014,10881.186686453691,11262.047913137303,null,344.09012445745793,355.91162298296331,368.16376237355144,380.86122668361168]
[{"$f":"+DdaAñoBaseVig!A109","v":"BTS_2 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O109+ProyDda!I$24*DdaAñoBaseVig!$P109+ProyDda!I$25*DdaAñoBaseVig!$Q109+ProyDda!I$26*DdaAñoBaseVig!$R109)","v":1477.0748772890493},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O109+ProyDda!J$24*DdaAñoBaseVig!$P109+ProyDda!J$25*DdaAñoBaseVig!$Q109+ProyDda!J$26*DdaAñoBaseVig!$R109)","v":1528.8872465580816},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O109+ProyDda!K$24*DdaAñoBaseVig!$P109+ProyDda!K$25*DdaAñoBaseVig!$Q109+ProyDda!K$26*DdaAñoBaseVig!$R109)","v":1555.6825624446899},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O109+ProyDda!L$24*DdaAñoBaseVig!$P109+ProyDda!L$25*DdaAñoBaseVig!$Q109+ProyDda!L$26*DdaAñoBaseVig!$R109)","v":1610.1946662537891},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O109+ProyDda!M$24*DdaAñoBaseVig!$P109+ProyDda!M$25*DdaAñoBaseVig!$Q109+ProyDda!M$26*DdaAñoBaseVig!$R109)","v":1666.5833311280921},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O109+ProyDda!N$24*DdaAñoBaseVig!$P109+ProyDda!N$25*DdaAñoBaseVig!$Q109+ProyDda!N$26*DdaAñoBaseVig!$R109)","v":1724.9167638826382},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R109","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R109","v":0},null,1528.8872465580816,1555.6825624446899,1610.1946662537891,1666.5833311280921,1724.9167638826382,null,52.701500521124444,54.512103809099244,56.388664874303004,58.333432754546038]
[{"$f":"+DdaAñoBaseVig!A110","v":"BTS_2 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O110+ProyDda!I$24*DdaAñoBaseVig!$P110+ProyDda!I$25*DdaAñoBaseVig!$Q110+ProyDda!I$26*DdaAñoBaseVig!$R110)","v":54.064840542168149},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O110+ProyDda!J$24*DdaAñoBaseVig!$P110+ProyDda!J$25*DdaAñoBaseVig!$Q110+ProyDda!J$26*DdaAñoBaseVig!$R110)","v":55.961310061562735},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O110+ProyDda!K$24*DdaAñoBaseVig!$P110+ProyDda!K$25*DdaAñoBaseVig!$Q110+ProyDda!K$26*DdaAñoBaseVig!$R110)","v":56.942089372727608},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O110+ProyDda!L$24*DdaAñoBaseVig!$P110+ProyDda!L$25*DdaAñoBaseVig!$Q110+ProyDda!L$26*DdaAñoBaseVig!$R110)","v":58.937376304603532},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O110+ProyDda!M$24*DdaAñoBaseVig!$P110+ProyDda!M$25*DdaAñoBaseVig!$Q110+ProyDda!M$26*DdaAñoBaseVig!$R110)","v":61.001350326293128},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O110+ProyDda!N$24*DdaAñoBaseVig!$P110+ProyDda!N$25*DdaAñoBaseVig!$Q110+ProyDda!N$26*DdaAñoBaseVig!$R110)","v":63.136507987318495},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R110","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R110","v":0},null,{"$f":"+D110-J110","v":55.961310061562735},56.942089372727608,58.937376304603532,61.001350326293128,63.136507987318495,null,1.9290140708621664,{"$f":"+MAX(F110-E110,0)","v":1.9952869318759241},2.0639740216895959,2.1351576610253673]
[{"$f":"+DdaAñoBaseVig!A111","v":"BTS_2 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O111+ProyDda!I$24*DdaAñoBaseVig!$P111+ProyDda!I$25*DdaAñoBaseVig!$Q111+ProyDda!I$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O111+ProyDda!J$24*DdaAñoBaseVig!$P111+ProyDda!J$25*DdaAñoBaseVig!$Q111+ProyDda!J$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O111+ProyDda!K$24*DdaAñoBaseVig!$P111+ProyDda!K$25*DdaAñoBaseVig!$Q111+ProyDda!K$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O111+ProyDda!L$24*DdaAñoBaseVig!$P111+ProyDda!L$25*DdaAñoBaseVig!$Q111+ProyDda!L$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O111+ProyDda!M$24*DdaAñoBaseVig!$P111+ProyDda!M$25*DdaAñoBaseVig!$Q111+ProyDda!M$26*DdaAñoBaseVig!$R111)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O111+ProyDda!N$24*DdaAñoBaseVig!$P111+ProyDda!N$25*DdaAñoBaseVig!$Q111+ProyDda!N$26*DdaAñoBaseVig!$R111)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R111","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R111","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A112","v":"BTS_2 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O112+ProyDda!I$24*DdaAñoBaseVig!$P112+ProyDda!I$25*DdaAñoBaseVig!$Q112+ProyDda!I$26*DdaAñoBaseVig!$R112)","v":1.0058727021224174},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O112+ProyDda!J$24*DdaAñoBaseVig!$P112+ProyDda!J$25*DdaAñoBaseVig!$Q112+ProyDda!J$26*DdaAñoBaseVig!$R112)","v":1.028477141555745},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O112+ProyDda!K$24*DdaAñoBaseVig!$P112+ProyDda!K$25*DdaAñoBaseVig!$Q112+ProyDda!K$26*DdaAñoBaseVig!$R112)","v":1.0400780032791745},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O112+ProyDda!L$24*DdaAñoBaseVig!$P112+ProyDda!L$25*DdaAñoBaseVig!$Q112+ProyDda!L$26*DdaAñoBaseVig!$R112)","v":1.0635747085579426},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O112+ProyDda!M$24*DdaAñoBaseVig!$P112+ProyDda!M$25*DdaAñoBaseVig!$Q112+ProyDda!M$26*DdaAñoBaseVig!$R112)","v":1.087656496953715},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O112+ProyDda!N$24*DdaAñoBaseVig!$P112+ProyDda!N$25*DdaAñoBaseVig!$Q112+ProyDda!N$26*DdaAñoBaseVig!$R112)","v":1.112314414796995},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R112","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R112","v":0},null,1.028477141555745,1.0400780032791745,1.0635747085579426,1.087656496953715,1.112314414796995,null,2.2903081440093231E-2,2.3496705278768015E-2,2.4081788395772463E-2,2.4657917843279975E-2]
[{"$f":"+DdaAñoBaseVig!A113","v":"BTS_2 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O113+ProyDda!I$24*DdaAñoBaseVig!$P113+ProyDda!I$25*DdaAñoBaseVig!$Q113+ProyDda!I$26*DdaAñoBaseVig!$R113)","v":2.0117454042448348},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O113+ProyDda!J$24*DdaAñoBaseVig!$P113+ProyDda!J$25*DdaAñoBaseVig!$Q113+ProyDda!J$26*DdaAñoBaseVig!$R113)","v":2.05695428311149},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O113+ProyDda!K$24*DdaAñoBaseVig!$P113+ProyDda!K$25*DdaAñoBaseVig!$Q113+ProyDda!K$26*DdaAñoBaseVig!$R113)","v":2.0801560065583491},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O113+ProyDda!L$24*DdaAñoBaseVig!$P113+ProyDda!L$25*DdaAñoBaseVig!$Q113+ProyDda!L$26*DdaAñoBaseVig!$R113)","v":2.1271494171158851},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O113+ProyDda!M$24*DdaAñoBaseVig!$P113+ProyDda!M$25*DdaAñoBaseVig!$Q113+ProyDda!M$26*DdaAñoBaseVig!$R113)","v":2.17531299390743},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O113+ProyDda!N$24*DdaAñoBaseVig!$P113+ProyDda!N$25*DdaAñoBaseVig!$Q113+ProyDda!N$26*DdaAñoBaseVig!$R113)","v":2.22462882959399},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R113","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R113","v":0},null,{"$f":"+D113-J113","v":2.05695428311149},{"$f":"+E113-K113","v":2.0801560065583491},{"$f":"+F113-L113","v":2.1271494171158851},{"$f":"+G113-M113","v":2.17531299390743},{"$f":"+H113-N113","v":2.22462882959399},null,{"$f":"+MAX(E113-AVERAGE(D113,C113),0)","v":4.5806162880186463E-2},{"$f":"+MAX(F113-E113,0)","v":4.6993410557536031E-2},{"$f":"+MAX(G113-F113,0)","v":4.8163576791544926E-2},{"$f":"+MAX(H113-G113,0)","v":4.931583568655995E-2}]
[{"$f":"+DdaAñoBaseVig!A114","v":"BTS_3 (751-más)"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O114+ProyDda!I$24*DdaAñoBaseVig!$P114+ProyDda!I$25*DdaAñoBaseVig!$Q114+ProyDda!I$26*DdaAñoBaseVig!$R114)","v":10362.346832257868},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O114+ProyDda!J$24*DdaAñoBaseVig!$P114+ProyDda!J$25*DdaAñoBaseVig!$Q114+ProyDda!J$26*DdaAñoBaseVig!$R114)","v":10667.350930335069},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O114+ProyDda!K$24*DdaAñoBaseVig!$P114+ProyDda!K$25*DdaAñoBaseVig!$Q114+ProyDda!K$26*DdaAñoBaseVig!$R114)","v":10824.676543245434},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O114+ProyDda!L$24*DdaAñoBaseVig!$P114+ProyDda!L$25*DdaAñoBaseVig!$Q114+ProyDda!L$26*DdaAñoBaseVig!$R114)","v":11144.260094289255},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O114+ProyDda!M$24*DdaAñoBaseVig!$P114+ProyDda!M$25*DdaAñoBaseVig!$Q114+ProyDda!M$26*DdaAñoBaseVig!$R114)","v":11473.816411869337},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O114+ProyDda!N$24*DdaAñoBaseVig!$P114+ProyDda!N$25*DdaAñoBaseVig!$Q114+ProyDda!N$26*DdaAñoBaseVig!$R114)","v":11813.569210929249},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R114","v":11.018847198432448},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R114","v":11.069716734484816},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R114","v":11.172423794460716},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R114","v":11.277077452203811},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R114","v":11.38369878747335},null,10656.332083136636,10813.60682651095,11133.087670494795,11462.539334417133,11802.185512141776,null,309.82766194896612,319.58355104382099,329.55631758008167,339.75279905991192]
[{"$f":"+DdaAñoBaseVig!A115","v":"BTS_3 Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O115+ProyDda!I$24*DdaAñoBaseVig!$P115+ProyDda!I$25*DdaAñoBaseVig!$Q115+ProyDda!I$26*DdaAñoBaseVig!$R115)","v":8470.5597481818986},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O115+ProyDda!J$24*DdaAñoBaseVig!$P115+ProyDda!J$25*DdaAñoBaseVig!$Q115+ProyDda!J$26*DdaAñoBaseVig!$R115)","v":8710.0390494145358},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O115+ProyDda!K$24*DdaAñoBaseVig!$P115+ProyDda!K$25*DdaAñoBaseVig!$Q115+ProyDda!K$26*DdaAñoBaseVig!$R115)","v":8833.4836957169027},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O115+ProyDda!L$24*DdaAñoBaseVig!$P115+ProyDda!L$25*DdaAñoBaseVig!$Q115+ProyDda!L$26*DdaAñoBaseVig!$R115)","v":9084.1470152447164},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O115+ProyDda!M$24*DdaAñoBaseVig!$P115+ProyDda!M$25*DdaAñoBaseVig!$Q115+ProyDda!M$26*DdaAñoBaseVig!$R115)","v":9342.4252776246849},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O115+ProyDda!N$24*DdaAñoBaseVig!$P115+ProyDda!N$25*DdaAñoBaseVig!$Q115+ProyDda!N$26*DdaAñoBaseVig!$R115)","v":9608.4584881253231},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R115","v":11.018847198432448},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R115","v":11.069716734484816},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R115","v":11.172423794460716},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R115","v":11.277077452203811},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R115","v":11.38369878747335},null,8699.0202022161029,8822.4139789824185,9072.9745914502564,9331.1482001724817,9597.0747893378502,null,243.1842969186855,250.66331952781366,258.27826237996851,266.03321050063823]
[{"$f":"+DdaAñoBaseVig!A116","v":"BTS_3 Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O116+ProyDda!I$24*DdaAñoBaseVig!$P116+ProyDda!I$25*DdaAñoBaseVig!$Q116+ProyDda!I$26*DdaAñoBaseVig!$R116)","v":60.184716676991314},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O116+ProyDda!J$24*DdaAñoBaseVig!$P116+ProyDda!J$25*DdaAñoBaseVig!$Q116+ProyDda!J$26*DdaAñoBaseVig!$R116)","v":61.537215636418743},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O116+ProyDda!K$24*DdaAñoBaseVig!$P116+ProyDda!K$25*DdaAñoBaseVig!$Q116+ProyDda!K$26*DdaAñoBaseVig!$R116)","v":62.231333862870621},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O116+ProyDda!L$24*DdaAñoBaseVig!$P116+ProyDda!L$25*DdaAñoBaseVig!$Q116+ProyDda!L$26*DdaAñoBaseVig!$R116)","v":63.637220062050233},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O116+ProyDda!M$24*DdaAñoBaseVig!$P116+ProyDda!M$25*DdaAñoBaseVig!$Q116+ProyDda!M$26*DdaAñoBaseVig!$R116)","v":65.078113734397292},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O116+ProyDda!N$24*DdaAñoBaseVig!$P116+ProyDda!N$25*DdaAñoBaseVig!$Q116+ProyDda!N$26*DdaAñoBaseVig!$R116)","v":66.553479152020202},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R116","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R116","v":0},null,61.537215636418743,62.231333862870621,63.637220062050233,65.078113734397292,66.553479152020202,null,1.3703677061655881,1.4058861991796121,1.4408936723470589,1.4753654176229105]
[{"$f":"+DdaAñoBaseVig!A117","v":"BTS_3 Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O117+ProyDda!I$24*DdaAñoBaseVig!$P117+ProyDda!I$25*DdaAñoBaseVig!$Q117+ProyDda!I$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O117+ProyDda!J$24*DdaAñoBaseVig!$P117+ProyDda!J$25*DdaAñoBaseVig!$Q117+ProyDda!J$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O117+ProyDda!K$24*DdaAñoBaseVig!$P117+ProyDda!K$25*DdaAñoBaseVig!$Q117+ProyDda!K$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O117+ProyDda!L$24*DdaAñoBaseVig!$P117+ProyDda!L$25*DdaAñoBaseVig!$Q117+ProyDda!L$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O117+ProyDda!M$24*DdaAñoBaseVig!$P117+ProyDda!M$25*DdaAñoBaseVig!$Q117+ProyDda!M$26*DdaAñoBaseVig!$R117)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O117+ProyDda!N$24*DdaAñoBaseVig!$P117+ProyDda!N$25*DdaAñoBaseVig!$Q117+ProyDda!N$26*DdaAñoBaseVig!$R117)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R117","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R117","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A118","v":"BTS_3 Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O118+ProyDda!I$24*DdaAñoBaseVig!$P118+ProyDda!I$25*DdaAñoBaseVig!$Q118+ProyDda!I$26*DdaAñoBaseVig!$R118)","v":1815.4404350475413},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O118+ProyDda!J$24*DdaAñoBaseVig!$P118+ProyDda!J$25*DdaAñoBaseVig!$Q118+ProyDda!J$26*DdaAñoBaseVig!$R118)","v":1879.1218852251066},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O118+ProyDda!K$24*DdaAñoBaseVig!$P118+ProyDda!K$25*DdaAñoBaseVig!$Q118+ProyDda!K$26*DdaAñoBaseVig!$R118)","v":1912.0554220947481},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O118+ProyDda!L$24*DdaAñoBaseVig!$P118+ProyDda!L$25*DdaAñoBaseVig!$Q118+ProyDda!L$26*DdaAñoBaseVig!$R118)","v":1979.0550569651082},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O118+ProyDda!M$24*DdaAñoBaseVig!$P118+ProyDda!M$25*DdaAñoBaseVig!$Q118+ProyDda!M$26*DdaAñoBaseVig!$R118)","v":2048.3611320092114},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O118+ProyDda!N$24*DdaAñoBaseVig!$P118+ProyDda!N$25*DdaAñoBaseVig!$Q118+ProyDda!N$26*DdaAñoBaseVig!$R118)","v":2120.0574787320634},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R118","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R118","v":0},null,1879.1218852251066,1912.0554220947481,1979.0550569651082,2048.3611320092114,2120.0574787320634,null,64.774261958424177,66.999634870360069,69.306075044103181,71.696346722852013]
[{"$f":"+DdaAñoBaseVig!A119","v":"BTS_3 Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O119+ProyDda!I$24*DdaAñoBaseVig!$P119+ProyDda!I$25*DdaAñoBaseVig!$Q119+ProyDda!I$26*DdaAñoBaseVig!$R119)","v":10.126696138703323},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O119+ProyDda!J$24*DdaAñoBaseVig!$P119+ProyDda!J$25*DdaAñoBaseVig!$Q119+ProyDda!J$26*DdaAñoBaseVig!$R119)","v":10.481917209673515},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O119+ProyDda!K$24*DdaAñoBaseVig!$P119+ProyDda!K$25*DdaAñoBaseVig!$Q119+ProyDda!K$26*DdaAñoBaseVig!$R119)","v":10.665623551238454},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O119+ProyDda!L$24*DdaAñoBaseVig!$P119+ProyDda!L$25*DdaAñoBaseVig!$Q119+ProyDda!L$26*DdaAñoBaseVig!$R119)","v":11.039353766032551},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O119+ProyDda!M$24*DdaAñoBaseVig!$P119+ProyDda!M$25*DdaAñoBaseVig!$Q119+ProyDda!M$26*DdaAñoBaseVig!$R119)","v":11.42594951932116},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O119+ProyDda!N$24*DdaAñoBaseVig!$P119+ProyDda!N$25*DdaAñoBaseVig!$Q119+ProyDda!N$26*DdaAñoBaseVig!$R119)","v":11.825878431061206},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R119","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R119","v":0},null,{"$f":"+D119-J119","v":10.481917209673515},10.665623551238454,11.039353766032551,11.42594951932116,11.825878431061206,null,0.36131687705003479,{"$f":"+MAX(F119-E119,0)","v":0.37373021479409729},0.38659575328860818,0.39992891174004619]
[{"$f":"+DdaAñoBaseVig!A120","v":"BTS_3 Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O120+ProyDda!I$24*DdaAñoBaseVig!$P120+ProyDda!I$25*DdaAñoBaseVig!$Q120+ProyDda!I$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O120+ProyDda!J$24*DdaAñoBaseVig!$P120+ProyDda!J$25*DdaAñoBaseVig!$Q120+ProyDda!J$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O120+ProyDda!K$24*DdaAñoBaseVig!$P120+ProyDda!K$25*DdaAñoBaseVig!$Q120+ProyDda!K$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O120+ProyDda!L$24*DdaAñoBaseVig!$P120+ProyDda!L$25*DdaAñoBaseVig!$Q120+ProyDda!L$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O120+ProyDda!M$24*DdaAñoBaseVig!$P120+ProyDda!M$25*DdaAñoBaseVig!$Q120+ProyDda!M$26*DdaAñoBaseVig!$R120)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O120+ProyDda!N$24*DdaAñoBaseVig!$P120+ProyDda!N$25*DdaAñoBaseVig!$Q120+ProyDda!N$26*DdaAñoBaseVig!$R120)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R120","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R120","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A121","v":"BTS_3 Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O121+ProyDda!I$24*DdaAñoBaseVig!$P121+ProyDda!I$25*DdaAñoBaseVig!$Q121+ProyDda!I$26*DdaAñoBaseVig!$R121)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O121+ProyDda!J$24*DdaAñoBaseVig!$P121+ProyDda!J$25*DdaAñoBaseVig!$Q121+ProyDda!J$26*DdaAñoBaseVig!$R121)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O121+ProyDda!K$24*DdaAñoBaseVig!$P121+ProyDda!K$25*DdaAñoBaseVig!$Q121+ProyDda!K$26*DdaAñoBaseVig!$R121)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O121+ProyDda!L$24*DdaAñoBaseVig!$P121+ProyDda!L$25*DdaAñoBaseVig!$Q121+ProyDda!L$26*DdaAñoBaseVig!$R121)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O121+ProyDda!M$24*DdaAñoBaseVig!$P121+ProyDda!M$25*DdaAñoBaseVig!$Q121+ProyDda!M$26*DdaAñoBaseVig!$R121)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O121+ProyDda!N$24*DdaAñoBaseVig!$P121+ProyDda!N$25*DdaAñoBaseVig!$Q121+ProyDda!N$26*DdaAñoBaseVig!$R121)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R121","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R121","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A122","v":"BTS_3 Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O122+ProyDda!I$24*DdaAñoBaseVig!$P122+ProyDda!I$25*DdaAñoBaseVig!$Q122+ProyDda!I$26*DdaAñoBaseVig!$R122)","v":6.0352362127345049},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O122+ProyDda!J$24*DdaAñoBaseVig!$P122+ProyDda!J$25*DdaAñoBaseVig!$Q122+ProyDda!J$26*DdaAñoBaseVig!$R122)","v":6.1708628493344699},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O122+ProyDda!K$24*DdaAñoBaseVig!$P122+ProyDda!K$25*DdaAñoBaseVig!$Q122+ProyDda!K$26*DdaAñoBaseVig!$R122)","v":6.2404680196750482},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O122+ProyDda!L$24*DdaAñoBaseVig!$P122+ProyDda!L$25*DdaAñoBaseVig!$Q122+ProyDda!L$26*DdaAñoBaseVig!$R122)","v":6.3814482513476554},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O122+ProyDda!M$24*DdaAñoBaseVig!$P122+ProyDda!M$25*DdaAñoBaseVig!$Q122+ProyDda!M$26*DdaAñoBaseVig!$R122)","v":6.525938981722291},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O122+ProyDda!N$24*DdaAñoBaseVig!$P122+ProyDda!N$25*DdaAñoBaseVig!$Q122+ProyDda!N$26*DdaAñoBaseVig!$R122)","v":6.6738864887819709},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R122","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R122","v":0},null,{"$f":"+D122-J122","v":6.1708628493344699},{"$f":"+E122-K122","v":6.2404680196750482},{"$f":"+F122-L122","v":6.3814482513476554},{"$f":"+G122-M122","v":6.525938981722291},{"$f":"+H122-N122","v":6.6738864887819709},null,{"$f":"+MAX(E122-AVERAGE(D122,C122),0)","v":0.13741848864056028},{"$f":"+MAX(F122-E122,0)","v":0.1409802316726072},{"$f":"+MAX(G122-F122,0)","v":0.14449073037463567},{"$f":"+MAX(H122-G122,0)","v":0.14794750705967985}]
[{"$f":"+DdaAñoBaseVig!A123","v":"Alumbrado Público"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O123+ProyDda!I$24*DdaAñoBaseVig!$P123+ProyDda!I$25*DdaAñoBaseVig!$Q123+ProyDda!I$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O123+ProyDda!J$24*DdaAñoBaseVig!$P123+ProyDda!J$25*DdaAñoBaseVig!$Q123+ProyDda!J$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O123+ProyDda!K$24*DdaAñoBaseVig!$P123+ProyDda!K$25*DdaAñoBaseVig!$Q123+ProyDda!K$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O123+ProyDda!L$24*DdaAñoBaseVig!$P123+ProyDda!L$25*DdaAñoBaseVig!$Q123+ProyDda!L$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O123+ProyDda!M$24*DdaAñoBaseVig!$P123+ProyDda!M$25*DdaAñoBaseVig!$Q123+ProyDda!M$26*DdaAñoBaseVig!$R123)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O123+ProyDda!N$24*DdaAñoBaseVig!$P123+ProyDda!N$25*DdaAñoBaseVig!$Q123+ProyDda!N$26*DdaAñoBaseVig!$R123)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R123","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R123","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A124","v":"GRANDES CLIENTES"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O124+ProyDda!I$24*DdaAñoBaseVig!$P124+ProyDda!I$25*DdaAñoBaseVig!$Q124+ProyDda!I$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O124+ProyDda!J$24*DdaAñoBaseVig!$P124+ProyDda!J$25*DdaAñoBaseVig!$Q124+ProyDda!J$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O124+ProyDda!K$24*DdaAñoBaseVig!$P124+ProyDda!K$25*DdaAñoBaseVig!$Q124+ProyDda!K$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O124+ProyDda!L$24*DdaAñoBaseVig!$P124+ProyDda!L$25*DdaAñoBaseVig!$Q124+ProyDda!L$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O124+ProyDda!M$24*DdaAñoBaseVig!$P124+ProyDda!M$25*DdaAñoBaseVig!$Q124+ProyDda!M$26*DdaAñoBaseVig!$R124)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O124+ProyDda!N$24*DdaAñoBaseVig!$P124+ProyDda!N$25*DdaAñoBaseVig!$Q124+ProyDda!N$26*DdaAñoBaseVig!$R124)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R124","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R124","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A125","v":"MTD_GC"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O125+ProyDda!I$24*DdaAñoBaseVig!$P125+ProyDda!I$25*DdaAñoBaseVig!$Q125+ProyDda!I$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O125+ProyDda!J$24*DdaAñoBaseVig!$P125+ProyDda!J$25*DdaAñoBaseVig!$Q125+ProyDda!J$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O125+ProyDda!K$24*DdaAñoBaseVig!$P125+ProyDda!K$25*DdaAñoBaseVig!$Q125+ProyDda!K$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O125+ProyDda!L$24*DdaAñoBaseVig!$P125+ProyDda!L$25*DdaAñoBaseVig!$Q125+ProyDda!L$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O125+ProyDda!M$24*DdaAñoBaseVig!$P125+ProyDda!M$25*DdaAñoBaseVig!$Q125+ProyDda!M$26*DdaAñoBaseVig!$R125)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O125+ProyDda!N$24*DdaAñoBaseVig!$P125+ProyDda!N$25*DdaAñoBaseVig!$Q125+ProyDda!N$26*DdaAñoBaseVig!$R125)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R125","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R125","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A126","v":"BTD_GC"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O126+ProyDda!I$24*DdaAñoBaseVig!$P126+ProyDda!I$25*DdaAñoBaseVig!$Q126+ProyDda!I$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O126+ProyDda!J$24*DdaAñoBaseVig!$P126+ProyDda!J$25*DdaAñoBaseVig!$Q126+ProyDda!J$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O126+ProyDda!K$24*DdaAñoBaseVig!$P126+ProyDda!K$25*DdaAñoBaseVig!$Q126+ProyDda!K$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O126+ProyDda!L$24*DdaAñoBaseVig!$P126+ProyDda!L$25*DdaAñoBaseVig!$Q126+ProyDda!L$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O126+ProyDda!M$24*DdaAñoBaseVig!$P126+ProyDda!M$25*DdaAñoBaseVig!$Q126+ProyDda!M$26*DdaAñoBaseVig!$R126)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O126+ProyDda!N$24*DdaAñoBaseVig!$P126+ProyDda!N$25*DdaAñoBaseVig!$Q126+ProyDda!N$26*DdaAñoBaseVig!$R126)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R126","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R126","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O127+ProyDda!I$24*DdaAñoBaseVig!$P127+ProyDda!I$25*DdaAñoBaseVig!$Q127+ProyDda!I$26*DdaAñoBaseVig!$R127)","v":4.3587817091971424},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O127+ProyDda!J$24*DdaAñoBaseVig!$P127+ProyDda!J$25*DdaAñoBaseVig!$Q127+ProyDda!J$26*DdaAñoBaseVig!$R127)","v":4.4567342800748948},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O127+ProyDda!K$24*DdaAñoBaseVig!$P127+ProyDda!K$25*DdaAñoBaseVig!$Q127+ProyDda!K$26*DdaAñoBaseVig!$R127)","v":4.5070046808764239},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O127+ProyDda!L$24*DdaAñoBaseVig!$P127+ProyDda!L$25*DdaAñoBaseVig!$Q127+ProyDda!L$26*DdaAñoBaseVig!$R127)","v":4.6088237370844176},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O127+ProyDda!M$24*DdaAñoBaseVig!$P127+ProyDda!M$25*DdaAñoBaseVig!$Q127+ProyDda!M$26*DdaAñoBaseVig!$R127)","v":4.7131781534660995},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O127+ProyDda!N$24*DdaAñoBaseVig!$P127+ProyDda!N$25*DdaAñoBaseVig!$Q127+ProyDda!N$26*DdaAñoBaseVig!$R127)","v":4.8200291307869785},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R127","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R127","v":0},null,{"$f":"+D127-J127","v":4.4567342800748948},{"$f":"+E127-K127","v":4.5070046808764239},{"$f":"+F127-L127","v":4.6088237370844176},{"$f":"+G127-M127","v":4.7131781534660995},{"$f":"+H127-N127","v":4.8200291307869785},null,{"$f":"+MAX(E127-AVERAGE(D127,C127),0)","v":9.9246686240405779E-2},{"$f":"+MAX(F127-E127,0)","v":0.1018190562079937},{"$f":"+MAX(G127-F127,0)","v":0.10435441638168186},{"$f":"+MAX(H127-G127,0)","v":0.106850977320879}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O128+ProyDda!I$24*DdaAñoBaseVig!$P128+ProyDda!I$25*DdaAñoBaseVig!$Q128+ProyDda!I$26*DdaAñoBaseVig!$R128)","v":4.3587817091971424},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O128+ProyDda!J$24*DdaAñoBaseVig!$P128+ProyDda!J$25*DdaAñoBaseVig!$Q128+ProyDda!J$26*DdaAñoBaseVig!$R128)","v":4.4567342800748948},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O128+ProyDda!K$24*DdaAñoBaseVig!$P128+ProyDda!K$25*DdaAñoBaseVig!$Q128+ProyDda!K$26*DdaAñoBaseVig!$R128)","v":4.5070046808764239},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O128+ProyDda!L$24*DdaAñoBaseVig!$P128+ProyDda!L$25*DdaAñoBaseVig!$Q128+ProyDda!L$26*DdaAñoBaseVig!$R128)","v":4.6088237370844176},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O128+ProyDda!M$24*DdaAñoBaseVig!$P128+ProyDda!M$25*DdaAñoBaseVig!$Q128+ProyDda!M$26*DdaAñoBaseVig!$R128)","v":4.7131781534660995},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O128+ProyDda!N$24*DdaAñoBaseVig!$P128+ProyDda!N$25*DdaAñoBaseVig!$Q128+ProyDda!N$26*DdaAñoBaseVig!$R128)","v":4.8200291307869785},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R128","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R128","v":0},null,4.4567342800748948,4.5070046808764239,4.6088237370844176,4.7131781534660995,4.8200291307869785,null,9.9246686240405779E-2,0.1018190562079937,0.10435441638168186,0.106850977320879]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O129+ProyDda!I$24*DdaAñoBaseVig!$P129+ProyDda!I$25*DdaAñoBaseVig!$Q129+ProyDda!I$26*DdaAñoBaseVig!$R129)","v":4.3587817091971424},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O129+ProyDda!J$24*DdaAñoBaseVig!$P129+ProyDda!J$25*DdaAñoBaseVig!$Q129+ProyDda!J$26*DdaAñoBaseVig!$R129)","v":4.4567342800748948},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O129+ProyDda!K$24*DdaAñoBaseVig!$P129+ProyDda!K$25*DdaAñoBaseVig!$Q129+ProyDda!K$26*DdaAñoBaseVig!$R129)","v":4.5070046808764239},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O129+ProyDda!L$24*DdaAñoBaseVig!$P129+ProyDda!L$25*DdaAñoBaseVig!$Q129+ProyDda!L$26*DdaAñoBaseVig!$R129)","v":4.6088237370844176},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O129+ProyDda!M$24*DdaAñoBaseVig!$P129+ProyDda!M$25*DdaAñoBaseVig!$Q129+ProyDda!M$26*DdaAñoBaseVig!$R129)","v":4.7131781534660995},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O129+ProyDda!N$24*DdaAñoBaseVig!$P129+ProyDda!N$25*DdaAñoBaseVig!$Q129+ProyDda!N$26*DdaAñoBaseVig!$R129)","v":4.8200291307869785},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R129","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R129","v":0},null,4.4567342800748948,4.5070046808764239,4.6088237370844176,4.7131781534660995,4.8200291307869785,null,9.9246686240405779E-2,0.1018190562079937,0.10435441638168186,0.106850977320879]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O130+ProyDda!I$24*DdaAñoBaseVig!$P130+ProyDda!I$25*DdaAñoBaseVig!$Q130+ProyDda!I$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O130+ProyDda!J$24*DdaAñoBaseVig!$P130+ProyDda!J$25*DdaAñoBaseVig!$Q130+ProyDda!J$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O130+ProyDda!K$24*DdaAñoBaseVig!$P130+ProyDda!K$25*DdaAñoBaseVig!$Q130+ProyDda!K$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O130+ProyDda!L$24*DdaAñoBaseVig!$P130+ProyDda!L$25*DdaAñoBaseVig!$Q130+ProyDda!L$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O130+ProyDda!M$24*DdaAñoBaseVig!$P130+ProyDda!M$25*DdaAñoBaseVig!$Q130+ProyDda!M$26*DdaAñoBaseVig!$R130)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O130+ProyDda!N$24*DdaAñoBaseVig!$P130+ProyDda!N$25*DdaAñoBaseVig!$Q130+ProyDda!N$26*DdaAñoBaseVig!$R130)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R130","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R130","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O131+ProyDda!I$24*DdaAñoBaseVig!$P131+ProyDda!I$25*DdaAñoBaseVig!$Q131+ProyDda!I$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O131+ProyDda!J$24*DdaAñoBaseVig!$P131+ProyDda!J$25*DdaAñoBaseVig!$Q131+ProyDda!J$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O131+ProyDda!K$24*DdaAñoBaseVig!$P131+ProyDda!K$25*DdaAñoBaseVig!$Q131+ProyDda!K$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O131+ProyDda!L$24*DdaAñoBaseVig!$P131+ProyDda!L$25*DdaAñoBaseVig!$Q131+ProyDda!L$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O131+ProyDda!M$24*DdaAñoBaseVig!$P131+ProyDda!M$25*DdaAñoBaseVig!$Q131+ProyDda!M$26*DdaAñoBaseVig!$R131)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O131+ProyDda!N$24*DdaAñoBaseVig!$P131+ProyDda!N$25*DdaAñoBaseVig!$Q131+ProyDda!N$26*DdaAñoBaseVig!$R131)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R131","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R131","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O132+ProyDda!I$24*DdaAñoBaseVig!$P132+ProyDda!I$25*DdaAñoBaseVig!$Q132+ProyDda!I$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O132+ProyDda!J$24*DdaAñoBaseVig!$P132+ProyDda!J$25*DdaAñoBaseVig!$Q132+ProyDda!J$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O132+ProyDda!K$24*DdaAñoBaseVig!$P132+ProyDda!K$25*DdaAñoBaseVig!$Q132+ProyDda!K$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O132+ProyDda!L$24*DdaAñoBaseVig!$P132+ProyDda!L$25*DdaAñoBaseVig!$Q132+ProyDda!L$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O132+ProyDda!M$24*DdaAñoBaseVig!$P132+ProyDda!M$25*DdaAñoBaseVig!$Q132+ProyDda!M$26*DdaAñoBaseVig!$R132)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O132+ProyDda!N$24*DdaAñoBaseVig!$P132+ProyDda!N$25*DdaAñoBaseVig!$Q132+ProyDda!N$26*DdaAñoBaseVig!$R132)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R132","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R132","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O133+ProyDda!I$24*DdaAñoBaseVig!$P133+ProyDda!I$25*DdaAñoBaseVig!$Q133+ProyDda!I$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O133+ProyDda!J$24*DdaAñoBaseVig!$P133+ProyDda!J$25*DdaAñoBaseVig!$Q133+ProyDda!J$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O133+ProyDda!K$24*DdaAñoBaseVig!$P133+ProyDda!K$25*DdaAñoBaseVig!$Q133+ProyDda!K$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O133+ProyDda!L$24*DdaAñoBaseVig!$P133+ProyDda!L$25*DdaAñoBaseVig!$Q133+ProyDda!L$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O133+ProyDda!M$24*DdaAñoBaseVig!$P133+ProyDda!M$25*DdaAñoBaseVig!$Q133+ProyDda!M$26*DdaAñoBaseVig!$R133)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O133+ProyDda!N$24*DdaAñoBaseVig!$P133+ProyDda!N$25*DdaAñoBaseVig!$Q133+ProyDda!N$26*DdaAñoBaseVig!$R133)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R133","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R133","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O134+ProyDda!I$24*DdaAñoBaseVig!$P134+ProyDda!I$25*DdaAñoBaseVig!$Q134+ProyDda!I$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O134+ProyDda!J$24*DdaAñoBaseVig!$P134+ProyDda!J$25*DdaAñoBaseVig!$Q134+ProyDda!J$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O134+ProyDda!K$24*DdaAñoBaseVig!$P134+ProyDda!K$25*DdaAñoBaseVig!$Q134+ProyDda!K$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O134+ProyDda!L$24*DdaAñoBaseVig!$P134+ProyDda!L$25*DdaAñoBaseVig!$Q134+ProyDda!L$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O134+ProyDda!M$24*DdaAñoBaseVig!$P134+ProyDda!M$25*DdaAñoBaseVig!$Q134+ProyDda!M$26*DdaAñoBaseVig!$R134)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O134+ProyDda!N$24*DdaAñoBaseVig!$P134+ProyDda!N$25*DdaAñoBaseVig!$Q134+ProyDda!N$26*DdaAñoBaseVig!$R134)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R134","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R134","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O135+ProyDda!I$24*DdaAñoBaseVig!$P135+ProyDda!I$25*DdaAñoBaseVig!$Q135+ProyDda!I$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O135+ProyDda!J$24*DdaAñoBaseVig!$P135+ProyDda!J$25*DdaAñoBaseVig!$Q135+ProyDda!J$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O135+ProyDda!K$24*DdaAñoBaseVig!$P135+ProyDda!K$25*DdaAñoBaseVig!$Q135+ProyDda!K$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O135+ProyDda!L$24*DdaAñoBaseVig!$P135+ProyDda!L$25*DdaAñoBaseVig!$Q135+ProyDda!L$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O135+ProyDda!M$24*DdaAñoBaseVig!$P135+ProyDda!M$25*DdaAñoBaseVig!$Q135+ProyDda!M$26*DdaAñoBaseVig!$R135)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O135+ProyDda!N$24*DdaAñoBaseVig!$P135+ProyDda!N$25*DdaAñoBaseVig!$Q135+ProyDda!N$26*DdaAñoBaseVig!$R135)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R135","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R135","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O136+ProyDda!I$24*DdaAñoBaseVig!$P136+ProyDda!I$25*DdaAñoBaseVig!$Q136+ProyDda!I$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O136+ProyDda!J$24*DdaAñoBaseVig!$P136+ProyDda!J$25*DdaAñoBaseVig!$Q136+ProyDda!J$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O136+ProyDda!K$24*DdaAñoBaseVig!$P136+ProyDda!K$25*DdaAñoBaseVig!$Q136+ProyDda!K$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O136+ProyDda!L$24*DdaAñoBaseVig!$P136+ProyDda!L$25*DdaAñoBaseVig!$Q136+ProyDda!L$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O136+ProyDda!M$24*DdaAñoBaseVig!$P136+ProyDda!M$25*DdaAñoBaseVig!$Q136+ProyDda!M$26*DdaAñoBaseVig!$R136)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O136+ProyDda!N$24*DdaAñoBaseVig!$P136+ProyDda!N$25*DdaAñoBaseVig!$Q136+ProyDda!N$26*DdaAñoBaseVig!$R136)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R136","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R136","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O137+ProyDda!I$24*DdaAñoBaseVig!$P137+ProyDda!I$25*DdaAñoBaseVig!$Q137+ProyDda!I$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O137+ProyDda!J$24*DdaAñoBaseVig!$P137+ProyDda!J$25*DdaAñoBaseVig!$Q137+ProyDda!J$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O137+ProyDda!K$24*DdaAñoBaseVig!$P137+ProyDda!K$25*DdaAñoBaseVig!$Q137+ProyDda!K$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O137+ProyDda!L$24*DdaAñoBaseVig!$P137+ProyDda!L$25*DdaAñoBaseVig!$Q137+ProyDda!L$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O137+ProyDda!M$24*DdaAñoBaseVig!$P137+ProyDda!M$25*DdaAñoBaseVig!$Q137+ProyDda!M$26*DdaAñoBaseVig!$R137)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O137+ProyDda!N$24*DdaAñoBaseVig!$P137+ProyDda!N$25*DdaAñoBaseVig!$Q137+ProyDda!N$26*DdaAñoBaseVig!$R137)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R137","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R137","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O138+ProyDda!I$24*DdaAñoBaseVig!$P138+ProyDda!I$25*DdaAñoBaseVig!$Q138+ProyDda!I$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O138+ProyDda!J$24*DdaAñoBaseVig!$P138+ProyDda!J$25*DdaAñoBaseVig!$Q138+ProyDda!J$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O138+ProyDda!K$24*DdaAñoBaseVig!$P138+ProyDda!K$25*DdaAñoBaseVig!$Q138+ProyDda!K$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O138+ProyDda!L$24*DdaAñoBaseVig!$P138+ProyDda!L$25*DdaAñoBaseVig!$Q138+ProyDda!L$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O138+ProyDda!M$24*DdaAñoBaseVig!$P138+ProyDda!M$25*DdaAñoBaseVig!$Q138+ProyDda!M$26*DdaAñoBaseVig!$R138)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O138+ProyDda!N$24*DdaAñoBaseVig!$P138+ProyDda!N$25*DdaAñoBaseVig!$Q138+ProyDda!N$26*DdaAñoBaseVig!$R138)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R138","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R138","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O139+ProyDda!I$24*DdaAñoBaseVig!$P139+ProyDda!I$25*DdaAñoBaseVig!$Q139+ProyDda!I$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O139+ProyDda!J$24*DdaAñoBaseVig!$P139+ProyDda!J$25*DdaAñoBaseVig!$Q139+ProyDda!J$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O139+ProyDda!K$24*DdaAñoBaseVig!$P139+ProyDda!K$25*DdaAñoBaseVig!$Q139+ProyDda!K$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O139+ProyDda!L$24*DdaAñoBaseVig!$P139+ProyDda!L$25*DdaAñoBaseVig!$Q139+ProyDda!L$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O139+ProyDda!M$24*DdaAñoBaseVig!$P139+ProyDda!M$25*DdaAñoBaseVig!$Q139+ProyDda!M$26*DdaAñoBaseVig!$R139)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O139+ProyDda!N$24*DdaAñoBaseVig!$P139+ProyDda!N$25*DdaAñoBaseVig!$Q139+ProyDda!N$26*DdaAñoBaseVig!$R139)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R139","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R139","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A140","v":"BTS Prepago"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O140+ProyDda!I$24*DdaAñoBaseVig!$P140+ProyDda!I$25*DdaAñoBaseVig!$Q140+ProyDda!I$26*DdaAñoBaseVig!$R140)","v":143.29686936669194},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O140+ProyDda!J$24*DdaAñoBaseVig!$P140+ProyDda!J$25*DdaAñoBaseVig!$Q140+ProyDda!J$26*DdaAñoBaseVig!$R140)","v":148.20592080800486},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O140+ProyDda!K$24*DdaAñoBaseVig!$P140+ProyDda!K$25*DdaAñoBaseVig!$Q140+ProyDda!K$26*DdaAñoBaseVig!$R140)","v":150.74386372377938},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O140+ProyDda!L$24*DdaAñoBaseVig!$P140+ProyDda!L$25*DdaAñoBaseVig!$Q140+ProyDda!L$26*DdaAñoBaseVig!$R140)","v":155.9060668399496},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O140+ProyDda!M$24*DdaAñoBaseVig!$P140+ProyDda!M$25*DdaAñoBaseVig!$Q140+ProyDda!M$26*DdaAñoBaseVig!$R140)","v":161.24390912811006},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O140+ProyDda!N$24*DdaAñoBaseVig!$P140+ProyDda!N$25*DdaAñoBaseVig!$Q140+ProyDda!N$26*DdaAñoBaseVig!$R140)","v":166.76349549783561},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R140","v":1.7322899201381785E-2},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R140","v":1.7402871981617957E-2},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R140","v":1.7564339330714687E-2},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R140","v":1.7728866956108875E-2},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R140","v":1.7896487997614355E-2},null,{"$f":"+D140-J140","v":148.18859790880347},{"$f":"+E140-K140","v":150.72646085179775},{"$f":"+F140-L140","v":155.8885025006189},{"$f":"+G140-M140","v":161.22618026115396},{"$f":"+H140-N140","v":166.745599009838},null,{"$f":"+MAX(E140-AVERAGE(D140,C140),0)","v":4.9924686364309991},{"$f":"+MAX(F140-E140,0)","v":5.1622031161702182},{"$f":"+MAX(G140-F140,0)","v":5.3378422881604592},{"$f":"+MAX(H140-G140,0)","v":5.5195863697255447}]
[{"$f":"+DdaAñoBaseVig!A141","v":"BTS Prep"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O141+ProyDda!I$24*DdaAñoBaseVig!$P141+ProyDda!I$25*DdaAñoBaseVig!$Q141+ProyDda!I$26*DdaAñoBaseVig!$R141)","v":143.29686936669194},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O141+ProyDda!J$24*DdaAñoBaseVig!$P141+ProyDda!J$25*DdaAñoBaseVig!$Q141+ProyDda!J$26*DdaAñoBaseVig!$R141)","v":148.20592080800486},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O141+ProyDda!K$24*DdaAñoBaseVig!$P141+ProyDda!K$25*DdaAñoBaseVig!$Q141+ProyDda!K$26*DdaAñoBaseVig!$R141)","v":150.74386372377938},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O141+ProyDda!L$24*DdaAñoBaseVig!$P141+ProyDda!L$25*DdaAñoBaseVig!$Q141+ProyDda!L$26*DdaAñoBaseVig!$R141)","v":155.9060668399496},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O141+ProyDda!M$24*DdaAñoBaseVig!$P141+ProyDda!M$25*DdaAñoBaseVig!$Q141+ProyDda!M$26*DdaAñoBaseVig!$R141)","v":161.24390912811006},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O141+ProyDda!N$24*DdaAñoBaseVig!$P141+ProyDda!N$25*DdaAñoBaseVig!$Q141+ProyDda!N$26*DdaAñoBaseVig!$R141)","v":166.76349549783561},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R141","v":1.7322899201381785E-2},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R141","v":1.7402871981617957E-2},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R141","v":1.7564339330714687E-2},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R141","v":1.7728866956108875E-2},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R141","v":1.7896487997614355E-2},null,148.18859790880347,150.72646085179775,155.8885025006189,161.22618026115396,166.745599009838,null,4.9924686364309991,5.1622031161702182,5.3378422881604592,5.5195863697255447]
[{"$f":"+DdaAñoBaseVig!A142","v":"BTS Prepago Regular"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O142+ProyDda!I$24*DdaAñoBaseVig!$P142+ProyDda!I$25*DdaAñoBaseVig!$Q142+ProyDda!I$26*DdaAñoBaseVig!$R142)","v":106.24327716177233},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O142+ProyDda!J$24*DdaAñoBaseVig!$P142+ProyDda!J$25*DdaAñoBaseVig!$Q142+ProyDda!J$26*DdaAñoBaseVig!$R142)","v":109.85285612875406},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O142+ProyDda!K$24*DdaAñoBaseVig!$P142+ProyDda!K$25*DdaAñoBaseVig!$Q142+ProyDda!K$26*DdaAñoBaseVig!$R142)","v":111.71876506631894},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O142+ProyDda!L$24*DdaAñoBaseVig!$P142+ProyDda!L$25*DdaAñoBaseVig!$Q142+ProyDda!L$26*DdaAñoBaseVig!$R142)","v":115.51379176172661},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O142+ProyDda!M$24*DdaAñoBaseVig!$P142+ProyDda!M$25*DdaAñoBaseVig!$Q142+ProyDda!M$26*DdaAñoBaseVig!$R142)","v":119.43739800885032},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O142+ProyDda!N$24*DdaAñoBaseVig!$P142+ProyDda!N$25*DdaAñoBaseVig!$Q142+ProyDda!N$26*DdaAñoBaseVig!$R142)","v":123.49397892670427},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R142","v":1.7322899201381785E-2},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R142","v":1.7402871981617957E-2},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R142","v":1.7564339330714687E-2},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R142","v":1.7728866956108875E-2},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R142","v":1.7896487997614355E-2},null,109.83553322955268,111.70136219433732,115.49622742239589,119.41966914189422,123.47608243870665,null,3.6706984210557465,3.795026695407671,3.9236062471237148,4.0565809178539496]
[{"$f":"+DdaAñoBaseVig!A143","v":"BTS Prepago Agro"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O143+ProyDda!I$24*DdaAñoBaseVig!$P143+ProyDda!I$25*DdaAñoBaseVig!$Q143+ProyDda!I$26*DdaAñoBaseVig!$R143)","v":2.0201276767625214E-2},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O143+ProyDda!J$24*DdaAñoBaseVig!$P143+ProyDda!J$25*DdaAñoBaseVig!$Q143+ProyDda!J$26*DdaAñoBaseVig!$R143)","v":2.0655249259577874E-2},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O143+ProyDda!K$24*DdaAñoBaseVig!$P143+ProyDda!K$25*DdaAñoBaseVig!$Q143+ProyDda!K$26*DdaAñoBaseVig!$R143)","v":2.088823323252342E-2},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O143+ProyDda!L$24*DdaAñoBaseVig!$P143+ProyDda!L$25*DdaAñoBaseVig!$Q143+ProyDda!L$26*DdaAñoBaseVig!$R143)","v":2.1360125396872012E-2},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O143+ProyDda!M$24*DdaAñoBaseVig!$P143+ProyDda!M$25*DdaAñoBaseVig!$Q143+ProyDda!M$26*DdaAñoBaseVig!$R143)","v":2.1843767980487108E-2},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O143+ProyDda!N$24*DdaAñoBaseVig!$P143+ProyDda!N$25*DdaAñoBaseVig!$Q143+ProyDda!N$26*DdaAñoBaseVig!$R143)","v":2.2338981163839648E-2},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R143","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R143","v":0},null,2.0655249259577874E-2,2.088823323252342E-2,2.1360125396872012E-2,2.1843767980487108E-2,2.2338981163839648E-2,null,4.599702189218742E-4,4.7189216434859182E-4,4.8364258361509663E-4,4.952131833525393E-4]
[{"$f":"+DdaAñoBaseVig!A144","v":"BTS Prepago Jub. 1"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O144+ProyDda!I$24*DdaAñoBaseVig!$P144+ProyDda!I$25*DdaAñoBaseVig!$Q144+ProyDda!I$26*DdaAñoBaseVig!$R144)","v":36.905363164394437},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O144+ProyDda!J$24*DdaAñoBaseVig!$P144+ProyDda!J$25*DdaAñoBaseVig!$Q144+ProyDda!J$26*DdaAñoBaseVig!$R144)","v":38.199917918308351},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O144+ProyDda!K$24*DdaAñoBaseVig!$P144+ProyDda!K$25*DdaAñoBaseVig!$Q144+ProyDda!K$26*DdaAñoBaseVig!$R144)","v":38.869410629277013},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O144+ProyDda!L$24*DdaAñoBaseVig!$P144+ProyDda!L$25*DdaAñoBaseVig!$Q144+ProyDda!L$26*DdaAñoBaseVig!$R144)","v":40.231419433882991},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O144+ProyDda!M$24*DdaAñoBaseVig!$P144+ProyDda!M$25*DdaAñoBaseVig!$Q144+ProyDda!M$26*DdaAñoBaseVig!$R144)","v":41.640314939140602},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O144+ProyDda!N$24*DdaAñoBaseVig!$P144+ProyDda!N$25*DdaAñoBaseVig!$Q144+ProyDda!N$26*DdaAñoBaseVig!$R144)","v":43.097801322216512},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R144","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R144","v":0},null,38.199917918308351,38.869410629277013,40.231419433882991,41.640314939140602,43.097801322216512,null,1.3167700879256188,1.3620088046059777,1.4088955052576111,1.4574863830759099]
[{"$f":"+DdaAñoBaseVig!A145","v":"BTS Prepago Jub. 2"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O145+ProyDda!I$24*DdaAñoBaseVig!$P145+ProyDda!I$25*DdaAñoBaseVig!$Q145+ProyDda!I$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O145+ProyDda!J$24*DdaAñoBaseVig!$P145+ProyDda!J$25*DdaAñoBaseVig!$Q145+ProyDda!J$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O145+ProyDda!K$24*DdaAñoBaseVig!$P145+ProyDda!K$25*DdaAñoBaseVig!$Q145+ProyDda!K$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O145+ProyDda!L$24*DdaAñoBaseVig!$P145+ProyDda!L$25*DdaAñoBaseVig!$Q145+ProyDda!L$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O145+ProyDda!M$24*DdaAñoBaseVig!$P145+ProyDda!M$25*DdaAñoBaseVig!$Q145+ProyDda!M$26*DdaAñoBaseVig!$R145)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O145+ProyDda!N$24*DdaAñoBaseVig!$P145+ProyDda!N$25*DdaAñoBaseVig!$Q145+ProyDda!N$26*DdaAñoBaseVig!$R145)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R145","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R145","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A146","v":"BTS Prepago Discap."},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O146+ProyDda!I$24*DdaAñoBaseVig!$P146+ProyDda!I$25*DdaAñoBaseVig!$Q146+ProyDda!I$26*DdaAñoBaseVig!$R146)","v":1.1495688024256198E-3},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O146+ProyDda!J$24*DdaAñoBaseVig!$P146+ProyDda!J$25*DdaAñoBaseVig!$Q146+ProyDda!J$26*DdaAñoBaseVig!$R146)","v":1.1754024474922796E-3},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O146+ProyDda!K$24*DdaAñoBaseVig!$P146+ProyDda!K$25*DdaAñoBaseVig!$Q146+ProyDda!K$26*DdaAñoBaseVig!$R146)","v":1.1886605751761994E-3},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O146+ProyDda!L$24*DdaAñoBaseVig!$P146+ProyDda!L$25*DdaAñoBaseVig!$Q146+ProyDda!L$26*DdaAñoBaseVig!$R146)","v":1.2155139526376483E-3},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O146+ProyDda!M$24*DdaAñoBaseVig!$P146+ProyDda!M$25*DdaAñoBaseVig!$Q146+ProyDda!M$26*DdaAñoBaseVig!$R146)","v":1.2430359965185313E-3},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O146+ProyDda!N$24*DdaAñoBaseVig!$P146+ProyDda!N$25*DdaAñoBaseVig!$Q146+ProyDda!N$26*DdaAñoBaseVig!$R146)","v":1.2712164740537083E-3},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R146","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R146","v":0},null,1.1754024474922796E-3,1.1886605751761994E-3,1.2155139526376483E-3,1.2430359965185313E-3,1.2712164740537083E-3,null,2.6174950217249839E-5,2.6853377461448892E-5,2.7522043880882962E-5,2.8180477535177028E-5]
[{"$f":"+DdaAñoBaseVig!A147","v":"BTS Prepago Discapacitados 601-más"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O147+ProyDda!I$24*DdaAñoBaseVig!$P147+ProyDda!I$25*DdaAñoBaseVig!$Q147+ProyDda!I$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O147+ProyDda!J$24*DdaAñoBaseVig!$P147+ProyDda!J$25*DdaAñoBaseVig!$Q147+ProyDda!J$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O147+ProyDda!K$24*DdaAñoBaseVig!$P147+ProyDda!K$25*DdaAñoBaseVig!$Q147+ProyDda!K$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O147+ProyDda!L$24*DdaAñoBaseVig!$P147+ProyDda!L$25*DdaAñoBaseVig!$Q147+ProyDda!L$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O147+ProyDda!M$24*DdaAñoBaseVig!$P147+ProyDda!M$25*DdaAñoBaseVig!$Q147+ProyDda!M$26*DdaAñoBaseVig!$R147)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O147+ProyDda!N$24*DdaAñoBaseVig!$P147+ProyDda!N$25*DdaAñoBaseVig!$Q147+ProyDda!N$26*DdaAñoBaseVig!$R147)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R147","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R147","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A148","v":"BTS Prepago Político"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O148+ProyDda!I$24*DdaAñoBaseVig!$P148+ProyDda!I$25*DdaAñoBaseVig!$Q148+ProyDda!I$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O148+ProyDda!J$24*DdaAñoBaseVig!$P148+ProyDda!J$25*DdaAñoBaseVig!$Q148+ProyDda!J$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O148+ProyDda!K$24*DdaAñoBaseVig!$P148+ProyDda!K$25*DdaAñoBaseVig!$Q148+ProyDda!K$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O148+ProyDda!L$24*DdaAñoBaseVig!$P148+ProyDda!L$25*DdaAñoBaseVig!$Q148+ProyDda!L$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O148+ProyDda!M$24*DdaAñoBaseVig!$P148+ProyDda!M$25*DdaAñoBaseVig!$Q148+ProyDda!M$26*DdaAñoBaseVig!$R148)","v":0},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O148+ProyDda!N$24*DdaAñoBaseVig!$P148+ProyDda!N$25*DdaAñoBaseVig!$Q148+ProyDda!N$26*DdaAñoBaseVig!$R148)","v":0},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R148","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R148","v":0},null,0,0,0,0,0,null,0,0,0,0]
[{"$f":"+DdaAñoBaseVig!A149","v":"BTS Prepago Cruz Roja"},null,{"$f":"+(ProyDda!I$23*DdaAñoBaseVig!$O149+ProyDda!I$24*DdaAñoBaseVig!$P149+ProyDda!I$25*DdaAñoBaseVig!$Q149+ProyDda!I$26*DdaAñoBaseVig!$R149)","v":0.12587232225297351},{"$f":"+(ProyDda!J$23*DdaAñoBaseVig!$O149+ProyDda!J$24*DdaAñoBaseVig!$P149+ProyDda!J$25*DdaAñoBaseVig!$Q149+ProyDda!J$26*DdaAñoBaseVig!$R149)","v":0.1302876320937931},{"$f":"+(ProyDda!K$23*DdaAñoBaseVig!$O149+ProyDda!K$24*DdaAñoBaseVig!$P149+ProyDda!K$25*DdaAñoBaseVig!$Q149+ProyDda!K$26*DdaAñoBaseVig!$R149)","v":0.13257105637241845},{"$f":"+(ProyDda!L$23*DdaAñoBaseVig!$O149+ProyDda!L$24*DdaAñoBaseVig!$P149+ProyDda!L$25*DdaAñoBaseVig!$Q149+ProyDda!L$26*DdaAñoBaseVig!$R149)","v":0.13721643028192523},{"$f":"+(ProyDda!M$23*DdaAñoBaseVig!$O149+ProyDda!M$24*DdaAñoBaseVig!$P149+ProyDda!M$25*DdaAñoBaseVig!$Q149+ProyDda!M$26*DdaAñoBaseVig!$R149)","v":0.1420217196451159},{"$f":"+(ProyDda!N$23*DdaAñoBaseVig!$O149+ProyDda!N$24*DdaAñoBaseVig!$P149+ProyDda!N$25*DdaAñoBaseVig!$Q149+ProyDda!N$26*DdaAñoBaseVig!$R149)","v":0.14699273686211611},null,{"$f":"+ProyDda!J$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!K$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!L$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!M$26*DdaAñoBaseVig!$R149","v":0},{"$f":"+ProyDda!N$26*DdaAñoBaseVig!$R149","v":0},null,{"$f":"+D149-J149","v":0.1302876320937931},{"$f":"+E149-K149","v":0.13257105637241845},{"$f":"+F149-L149","v":0.13721643028192523},{"$f":"+G149-M149","v":0.1420217196451159},{"$f":"+H149-N149","v":0.14699273686211611},null,{"$f":"+MAX(E149-AVERAGE(D149,C149),0)","v":4.4910791990351306E-3},{"$f":"+MAX(F149-E149,0)","v":4.6453739095067836E-3},{"$f":"+MAX(G149-F149,0)","v":4.8052893631906624E-3},{"$f":"+MAX(H149-G149,0)","v":4.9710172170002176E-3}]

{"sheet":"PotenciaVig","index":19,"n_rows":149,"n_cols":20,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,1,4,6],[4,8,4,12],[4,14,4,19]]}
["Potencia Vigente"]
[]
[]
[null,null,"*Comentario: la demanda base es el año 2022 para evitar distorciones ocasionadas por la pandemia en el 2021"]
[null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)"]
["Categorías",{"$f":"+ClientesVig!C6","v":2025},{"$f":"+ClientesVig!D6","v":2026},{"$f":"+ClientesVig!E6","v":"2026/2027"},{"$f":"+ClientesVig!F6","v":"2027/2028"},{"$f":"+ClientesVig!G6","v":"2028/2029"},{"$f":"+ClientesVig!H6","v":"2029/2030"},null,{"$f":"+C6","v":2026},{"$f":"+D6","v":"2026/2027"},{"$f":"+E6","v":"2027/2028"},{"$f":"+F6","v":"2028/2029"},{"$f":"+G6","v":"2029/2030"},null,{"$f":"+I6","v":2026},{"$f":"+J6","v":"2026/2027"},{"$f":"+K6","v":"2027/2028"},{"$f":"+L6","v":"2028/2029"},{"$f":"+M6","v":"2029/2030"},"VP"]
["TOTAL",{"$f":"+SUM(B8,B12,B13,B17,B54,B58,B95,B123,B127,B140)","v":119.7123533333334},{"$f":"+SUM(C8,C12,C13,C17,C54,C58,C95,C123,C127,C140)","v":119.37027832795678},124.01329523656864,127.18972367510744,130.61508624541995,134.23211262289419,null,8.1384537041355592E-2,{"$f":"+SUM(J8,J12,J13,J17,J54,J58,J95,J123,J127,J140)","v":8.1151982796360697E-2},{"$f":"+SUM(K8,K12,K13,K17,K54,K58,K95,K123,K127,K140)","v":8.4308463903455824E-2},{"$f":"+SUM(L8,L12,L13,L17,L54,L58,L95,L123,L127,L140)","v":8.6467908194018395E-2},{"$f":"+SUM(M8,M12,M13,M17,M54,M58,M95,M123,M127,M140)","v":8.8796586389888826E-2},null,{"$f":"+SUM(O8,O12,O13,O17,O54,O58,O95,O123,O127,O140)","v":119.28889379091542},{"$f":"+SUM(P8,P12,P13,P17,P54,P58,P95,P123,P127,P140)","v":123.93214325377227},{"$f":"+SUM(Q8,Q12,Q13,Q17,Q54,Q58,Q95,Q123,Q127,Q140)","v":127.10541521120399},{"$f":"+SUM(R8,R12,R13,R17,R54,R58,R95,R123,R127,R140)","v":130.52861833722591},{"$f":"+SUM(S8,S12,S13,S17,S54,S58,S95,S123,S127,S140)","v":134.14331603650433},{"$f":"+SUM(T8,T12,T13,T17,T54,T58,T95,T123,T127,T140)","v":422.37458313712659}]
[{"$f":"+DdaAñoBaseVig!A8","v":"ATH"},{"$f":"+DdaAñoBaseVig!T8","v":1.147},{"$f":"+IF(EnergíaVig!B8=0,0,B8*EnergíaVig!C8/EnergíaVig!B8)","v":1.1437459187704087},{"$f":"+IF(EnergíaVig!C8=0,0,C8*EnergíaVig!D8/EnergíaVig!C8)","v":1.1882487724044644},{"$f":"+IF(EnergíaVig!D8=0,0,D8*EnergíaVig!E8/EnergíaVig!D8)","v":1.218715150996085},{"$f":"+IF(EnergíaVig!E8=0,0,E8*EnergíaVig!F8/EnergíaVig!E8)","v":1.2515710535875577},{"$f":"+IF(EnergíaVig!F8=0,0,F8*EnergíaVig!G8/EnergíaVig!F8)","v":1.2862644212186609},null,{"$f":"+B8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.7976968447451356E-4},{"$f":"+C8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.7755744917054419E-4},{"$f":"+D8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":8.0781200552315375E-4},{"$f":"+E8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":8.2852408784352778E-4},{"$f":"+F8*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":8.5086065000296817E-4},null,{"$f":"+C8-I8","v":1.1429661490859342},{"$f":"+D8-J8","v":1.1874712149552937},{"$f":"+E8-K8","v":1.2179073389905619},{"$f":"+F8-L8","v":1.2507425294997141},{"$f":"+G8-M8","v":1.2854135605686579},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P8:S8)","v":4.0471846154080913}]
[{"$f":"+DdaAñoBaseVig!A9","v":"ATH Punta"},{"$f":"+DdaAñoBaseVig!T9","v":0.49558333333333332},{"$f":"+IF(EnergíaVig!B9=0,0,B9*EnergíaVig!C9/EnergíaVig!B9)","v":0.49417734517056217},{"$f":"+IF(EnergíaVig!C9=0,0,C9*EnergíaVig!D9/EnergíaVig!C9)","v":0.51340565602218446},{"$f":"+IF(EnergíaVig!D9=0,0,D9*EnergíaVig!E9/EnergíaVig!D9)","v":0.52656923880948225},{"$f":"+IF(EnergíaVig!E9=0,0,E9*EnergíaVig!F9/EnergíaVig!E9)","v":0.54076526123839008},{"$f":"+IF(EnergíaVig!F9=0,0,F9*EnergíaVig!G9/EnergíaVig!F9)","v":0.55575519565441511},null,{"$f":"+B9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.3691443719630429E-4},{"$f":"+C9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.3595859853365479E-4},{"$f":"+D9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.4903065946281558E-4},{"$f":"+E9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.5797971159586293E-4},{"$f":"+F9*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.6763065137806225E-4},null,{"$f":"+C9-I9","v":0.49384043073336586},0.51306969742365083,0.52622020815001946,0.54040728152679418,0.5553875650030371,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P9:S9)","v":1.7486636811851137}]
[{"$f":"+DdaAñoBaseVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T10","v":0.23899999999999999},{"$f":"+IF(EnergíaVig!B10=0,0,B10*EnergíaVig!C10/EnergíaVig!B10)","v":0.23832194820063435},{"$f":"+IF(EnergíaVig!C10=0,0,C10*EnergíaVig!D10/EnergíaVig!C10)","v":0.24759499268061624},{"$f":"+IF(EnergíaVig!D10=0,0,D10*EnergíaVig!E10/EnergíaVig!D10)","v":0.25394326162865227},{"$f":"+IF(EnergíaVig!E10=0,0,E10*EnergíaVig!F10/EnergíaVig!E10)","v":0.26078943488005762},{"$f":"+IF(EnergíaVig!F10=0,0,F10*EnergíaVig!G10/EnergíaVig!F10)","v":0.26801848009700063},null,{"$f":"+B10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6248034401866501E-4},{"$f":"+C10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6201938130057546E-4},{"$f":"+D10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6832351292069193E-4},{"$f":"+E10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.7263928247131913E-4},{"$f":"+F10*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.7729354433366107E-4},null,{"$f":"+C10-I10","v":0.23815946785661568},{"$f":"+D10-J10","v":0.24743297329931566},{"$f":"+E10-K10","v":0.2537749381157316},{"$f":"+F10-L10","v":0.26061679559758633},{"$f":"+G10-M10","v":0.26784118655266698},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P10:S10)","v":0.84331048219924432}]
[{"$f":"+DdaAñoBaseVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T11","v":0.41241666666666665},{"$f":"+IF(EnergíaVig!B11=0,0,B11*EnergíaVig!C11/EnergíaVig!B11)","v":0.41124662539921175},{"$f":"+IF(EnergíaVig!C11=0,0,C11*EnergíaVig!D11/EnergíaVig!C11)","v":0.4272481237016631},{"$f":"+IF(EnergíaVig!D11=0,0,D11*EnergíaVig!E11/EnergíaVig!D11)","v":0.43820265055794977},{"$f":"+IF(EnergíaVig!E11=0,0,E11*EnergíaVig!F11/EnergíaVig!E11)","v":0.45001635746910917},{"$f":"+IF(EnergíaVig!F11=0,0,F11*EnergíaVig!G11/EnergíaVig!F11)","v":0.46249074546724411},null,{"$f":"+B11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.8037490325954432E-4},{"$f":"+C11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.7957946933631375E-4},{"$f":"+D11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.9045783313964586E-4},{"$f":"+E11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.9790509377634525E-4},{"$f":"+F11*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.0593645429124425E-4},null,0.4109662504959522,0.42696854423232677,0.43791219272481013,0.44971845237533281,0.46218480901295289,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P11:S11)","v":1.4552104520237308}]
[{"$f":"+DdaAñoBaseVig!A12","v":"ATD"},{"$f":"+DdaAñoBaseVig!T12","v":4.4999999999999999E-4},{"$f":"+IF(EnergíaVig!B12=0,0,B12*EnergíaVig!C12/EnergíaVig!B12)","v":4.4872333343215661E-4},{"$f":"+IF(EnergíaVig!C12=0,0,C12*EnergíaVig!D12/EnergíaVig!C12)","v":4.6618304061203897E-4},{"$f":"+IF(EnergíaVig!D12=0,0,D12*EnergíaVig!E12/EnergíaVig!D12)","v":4.7813584825478464E-4},{"$f":"+IF(EnergíaVig!E12=0,0,E12*EnergíaVig!F12/EnergíaVig!E12)","v":4.9102613261935537E-4},{"$f":"+IF(EnergíaVig!F12=0,0,F12*EnergíaVig!G12/EnergíaVig!F12)","v":5.0463730562196767E-4},null,{"$f":"+B12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.0592533392635668E-7},{"$f":"+C12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.0505741249062312E-7},{"$f":"+D12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.1692711637787181E-7},{"$f":"+E12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.2505304231001516E-7},{"$f":"+F12*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.3381629686254177E-7},null,4.4841740809823023E-4,4.6587798319954832E-4,4.7781892113840679E-4,4.9070107957704533E-4,5.0430348932510517E-4,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P12:S12)","v":1.5878230836387447E-3}]
[{"$f":"+DdaAñoBaseVig!A13","v":"MTH"},{"$f":"+DdaAñoBaseVig!T13","v":30.741826666666697},{"$f":"+B13*EnergíaVig!C13/EnergíaVig!B13","v":30.654610972578325},{"$f":"+C13*EnergíaVig!D13/EnergíaVig!C13","v":31.847373843188766},{"$f":"+D13*EnergíaVig!E13/EnergíaVig!D13","v":32.663931933707197},{"$f":"+E13*EnergíaVig!F13/EnergíaVig!E13","v":33.544533906195369},{"$f":"+F13*EnergíaVig!G13/EnergíaVig!F13","v":34.474383508809417},null,{"$f":"+B13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0899341307791523E-2},{"$f":"+C13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0840049107041292E-2},{"$f":"+D13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1650929950344538E-2},{"$f":"+E13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.2206053964815911E-2},{"$f":"+F13*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.2804717192570694E-2},null,30.633711631270533,31.826533794081726,32.64228100375685,33.522327852230553,34.451578791616846,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P13:S13)","v":108.47240447678779}]
[{"$f":"+DdaAñoBaseVig!A14","v":"MTH Punta"},{"$f":"+DdaAñoBaseVig!T14","v":3.2619166666666661},{"$f":"+B14*EnergíaVig!C14/EnergíaVig!B14","v":3.2526624889879456},{"$f":"+C14*EnergíaVig!D14/EnergíaVig!C14","v":3.3792227330883406},{"$f":"+D14*EnergíaVig!E14/EnergíaVig!D14","v":3.4658650941179689},{"$f":"+E14*EnergíaVig!F14/EnergíaVig!E14","v":3.5593029461332271},{"$f":"+F14*EnergíaVig!G14/EnergíaVig!F14","v":3.6579663062890142},null,{"$f":"+B14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.2175621010887734E-3},{"$f":"+C14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.2112707957630483E-3},{"$f":"+D14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.2973107622924144E-3},{"$f":"+E14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.356213191692763E-3},{"$f":"+F14*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.4197354274241617E-3},null,3.2504449268868569,3.3770114622925775,3.4635677833556766,3.5569467329415345,3.6555465708615902,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P14:S14)","v":11.509659067198402}]
[{"$f":"+DdaAñoBaseVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T15","v":10.209910000000001},{"$f":"+B15*EnergíaVig!C15/EnergíaVig!B15","v":10.180944109427358},{"$f":"+C15*EnergíaVig!D15/EnergíaVig!C15","v":10.577081973722809},{"$f":"+D15*EnergíaVig!E15/EnergíaVig!D15","v":10.848275507677798},{"$f":"+E15*EnergíaVig!F15/EnergíaVig!E15","v":11.140739159314853},{"$f":"+F15*EnergíaVig!G15/EnergíaVig!F15","v":11.449558828983969},null,{"$f":"+B15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.9410447246845523E-3},{"$f":"+C15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":6.921352725249197E-3},{"$f":"+D15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.190660743950218E-3},{"$f":"+E15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.3750273493587712E-3},{"$f":"+F15*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.5738541055551884E-3},null,{"$f":"+C15-I15","v":10.174003064702674},{"$f":"+D15-J15","v":10.570160620997559},{"$f":"+E15-K15","v":10.841084846933848},{"$f":"+F15-L15","v":11.133364131965495},{"$f":"+G15-M15","v":11.441984974878414},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P15:S15)","v":36.025623955275691}]
[{"$f":"+DdaAñoBaseVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T16","v":17.270000000000032},{"$f":"+B16*EnergíaVig!C16/EnergíaVig!B16","v":17.221004374163023},{"$f":"+C16*EnergíaVig!D16/EnergíaVig!C16","v":17.89106913637762},{"$f":"+D16*EnergíaVig!E16/EnergíaVig!D16","v":18.349791331911437},{"$f":"+E16*EnergíaVig!F16/EnergíaVig!E16","v":18.844491800747299},{"$f":"+F16*EnergíaVig!G16/EnergíaVig!F16","v":19.366858373536445},null,{"$f":"+B16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1740734482018201E-2},{"$f":"+C16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1707425586029049E-2},{"$f":"+D16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2162958444101904E-2},{"$f":"+E16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2474813423764382E-2},{"$f":"+F16*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2811127659591351E-2},null,17.209263639681005,17.879361710791592,18.337628373467336,18.832016987323534,19.354047245876853,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P16:S16)","v":60.937121454313719}]
[{"$f":"+DdaAñoBaseVig!A17","v":"MTD"},{"$f":"+DdaAñoBaseVig!T17","v":27.254500000000004},{"$f":"+B17*EnergíaVig!C17/EnergíaVig!B17","v":27.176065910767367},{"$f":"+C17*EnergíaVig!D17/EnergíaVig!C17","v":28.232686239905892},{"$f":"+D17*EnergíaVig!E17/EnergíaVig!D17","v":28.954998932400333},{"$f":"+E17*EnergíaVig!F17/EnergíaVig!E17","v":29.733854217041912},{"$f":"+F17*EnergíaVig!G17/EnergíaVig!F17","v":30.556308393780196},null,{"$f":"+B17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.8528537807768641E-2},{"$f":"+C17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.8475215641235967E-2},{"$f":"+D17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.9193542145736146E-2},{"$f":"+E17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.9684594927181942E-2},{"$f":"+F17*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0214087289480348E-2},null,27.157537372959599,28.214211024264657,28.935805390254597,29.714169622114731,30.536094306490714,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P17:S17)","v":96.153139332468271}]
[{"$f":"+DdaAñoBaseVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+DdaAñoBaseVig!T18","v":27.254500000000004},{"$f":"+B18*EnergíaVig!C18/EnergíaVig!B18","v":27.176065910767367},{"$f":"+C18*EnergíaVig!D18/EnergíaVig!C18","v":28.232686239905892},{"$f":"+D18*EnergíaVig!E18/EnergíaVig!D18","v":28.954998932400333},{"$f":"+E18*EnergíaVig!F18/EnergíaVig!E18","v":29.733854217041912},{"$f":"+F18*EnergíaVig!G18/EnergíaVig!F18","v":30.556308393780196},null,{"$f":"+B18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.8528537807768641E-2},{"$f":"+C18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.8475215641235967E-2},{"$f":"+D18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.9193542145736146E-2},{"$f":"+E18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.9684594927181942E-2},{"$f":"+F18*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.0214087289480348E-2},null,27.157537372959599,28.214211024264657,28.935805390254597,29.714169622114731,30.536094306490714,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P18:S18)","v":96.153139332468271}]
[{"$f":"+DdaAñoBaseVig!A19","v":"MTD_1 Regular"},{"$f":"+DdaAñoBaseVig!T19","v":26.871416666666669},{"$f":"+B19*EnergíaVig!C19/EnergíaVig!B19","v":26.794093668284567},{"$f":"+C19*EnergíaVig!D19/EnergíaVig!C19","v":27.835868869575233},{"$f":"+D19*EnergíaVig!E19/EnergíaVig!D19","v":28.548041442481143},{"$f":"+E19*EnergíaVig!F19/EnergíaVig!E19","v":29.315963691940059},{"$f":"+F19*EnergíaVig!G19/EnergíaVig!F19","v":30.12687249953985},null,{"$f":"+B19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.8268104704053927E-2},{"$f":"+C19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.8215537894942301E-2},{"$f":"+D19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.8923772175677957E-2},{"$f":"+E19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.9407931358298918E-2},{"$f":"+F19*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.9929991070732692E-2},null,26.775825563580515,27.81765333168029,28.529117670305464,29.296555760581761,30.106942508469118,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P19:S19)","v":94.801742361287836}]
[{"$f":"+DdaAñoBaseVig!A20","v":"MTD_1 Agro"},{"$f":"+DdaAñoBaseVig!T20","v":0.37516666666666704},{"$f":"+IF(EnergíaVig!B20=0,0,B20*EnergíaVig!C20/EnergíaVig!B20)","v":0.37410230502066144},{"$f":"+IF(EnergíaVig!C20=0,0,C20*EnergíaVig!D20/EnergíaVig!C20)","v":0.38865852756211144},{"$f":"+IF(EnergíaVig!D20=0,0,D20*EnergíaVig!E20/EnergíaVig!D20)","v":0.39862362756352643},{"$f":"+IF(EnergíaVig!E20=0,0,E20*EnergíaVig!F20/EnergíaVig!E20)","v":0.40937030538006303},{"$f":"+IF(EnergíaVig!F20=0,0,F20*EnergíaVig!G20/EnergíaVig!F20)","v":0.42071799072409272},null,{"$f":"+B20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.5505108395119615E-4},{"$f":"+C20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.5432749463570131E-4},{"$f":"+D20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.6422331072836676E-4},{"$f":"+E20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.7099792527401657E-4},{"$f":"+F20*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.7830388305095645E-4},null,0.37384725393671026,0.38840420006747572,0.39835940425279809,0.40909930745478901,0.42043968684104177,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P20:S20)","v":1.3237739856558586}]
[{"$f":"+DdaAñoBaseVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+DdaAñoBaseVig!T21","v":0},{"$f":"+IF(EnergíaVig!B21=0,0,B21*EnergíaVig!C21/EnergíaVig!B21)","v":0},{"$f":"+IF(EnergíaVig!C21=0,0,C21*EnergíaVig!D21/EnergíaVig!C21)","v":0},{"$f":"+IF(EnergíaVig!D21=0,0,D21*EnergíaVig!E21/EnergíaVig!D21)","v":0},{"$f":"+IF(EnergíaVig!E21=0,0,E21*EnergíaVig!F21/EnergíaVig!E21)","v":0},{"$f":"+IF(EnergíaVig!F21=0,0,F21*EnergíaVig!G21/EnergíaVig!F21)","v":0},null,{"$f":"+B21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F21*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P21:S21)","v":0}]
[{"$f":"+DdaAñoBaseVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+DdaAñoBaseVig!T22","v":7.9166666666666691E-3},{"$f":"+IF(EnergíaVig!B22=0,0,B22*EnergíaVig!C22/EnergíaVig!B22)","v":7.822243972118113E-3},{"$f":"+IF(EnergíaVig!C22=0,0,C22*EnergíaVig!D22/EnergíaVig!C22)","v":8.0752726259137216E-3},{"$f":"+IF(EnergíaVig!D22=0,0,D22*EnergíaVig!E22/EnergíaVig!D22)","v":8.1809975967457073E-3},{"$f":"+IF(EnergíaVig!E22=0,0,E22*EnergíaVig!F22/EnergíaVig!E22)","v":8.287930128666389E-3},{"$f":"+IF(EnergíaVig!F22=0,0,F22*EnergíaVig!G22/EnergíaVig!F22)","v":8.403524563062972E-3},null,{"$f":"+B22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.3820197635192398E-6},{"$f":"+C22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.31782799827481E-6},{"$f":"+D22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.4898454991756055E-6},{"$f":"+E22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.5617209369670052E-6},{"$f":"+F22*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.6344173159346162E-6},null,7.8168619523545941E-3,8.0699547979154462E-3,8.1755077512465323E-3,8.2823684077294214E-3,8.3978901457470376E-3,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P22:S22)","v":2.70119356607747E-2}]
[{"$f":"+DdaAñoBaseVig!A23","v":"MTD_1 Discap."},{"$f":"+DdaAñoBaseVig!T23","v":0},{"$f":"+IF(EnergíaVig!B23=0,0,B23*EnergíaVig!C23/EnergíaVig!B23)","v":0},{"$f":"+IF(EnergíaVig!C23=0,0,C23*EnergíaVig!D23/EnergíaVig!C23)","v":0},{"$f":"+IF(EnergíaVig!D23=0,0,D23*EnergíaVig!E23/EnergíaVig!D23)","v":0},{"$f":"+IF(EnergíaVig!E23=0,0,E23*EnergíaVig!F23/EnergíaVig!E23)","v":0},{"$f":"+IF(EnergíaVig!F23=0,0,F23*EnergíaVig!G23/EnergíaVig!F23)","v":0},null,{"$f":"+B23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F23*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P23:S23)","v":0}]
[{"$f":"+DdaAñoBaseVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T24","v":0},{"$f":"+IF(EnergíaVig!B24=0,0,B24*EnergíaVig!C24/EnergíaVig!B24)","v":0},{"$f":"+IF(EnergíaVig!C24=0,0,C24*EnergíaVig!D24/EnergíaVig!C24)","v":0},{"$f":"+IF(EnergíaVig!D24=0,0,D24*EnergíaVig!E24/EnergíaVig!D24)","v":0},{"$f":"+IF(EnergíaVig!E24=0,0,E24*EnergíaVig!F24/EnergíaVig!E24)","v":0},{"$f":"+IF(EnergíaVig!F24=0,0,F24*EnergíaVig!G24/EnergíaVig!F24)","v":0},null,{"$f":"+B24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F24*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P24:S24)","v":0}]
[{"$f":"+DdaAñoBaseVig!A25","v":"MTD_1 Político"},{"$f":"+DdaAñoBaseVig!T25","v":0},{"$f":"+IF(EnergíaVig!B25=0,0,B25*EnergíaVig!C25/EnergíaVig!B25)","v":0},{"$f":"+IF(EnergíaVig!C25=0,0,C25*EnergíaVig!D25/EnergíaVig!C25)","v":0},{"$f":"+IF(EnergíaVig!D25=0,0,D25*EnergíaVig!E25/EnergíaVig!D25)","v":0},{"$f":"+IF(EnergíaVig!E25=0,0,E25*EnergíaVig!F25/EnergíaVig!E25)","v":0},{"$f":"+IF(EnergíaVig!F25=0,0,F25*EnergíaVig!G25/EnergíaVig!F25)","v":0},null,{"$f":"+B25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F25*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P25:S25)","v":0}]
[{"$f":"+DdaAñoBaseVig!A26","v":"MTD_1 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B26=0,0,B26*EnergíaVig!C26/EnergíaVig!B26)","v":0},{"$f":"+IF(EnergíaVig!C26=0,0,C26*EnergíaVig!D26/EnergíaVig!C26)","v":0},{"$f":"+IF(EnergíaVig!D26=0,0,D26*EnergíaVig!E26/EnergíaVig!D26)","v":0},{"$f":"+IF(EnergíaVig!E26=0,0,E26*EnergíaVig!F26/EnergíaVig!E26)","v":0},{"$f":"+IF(EnergíaVig!F26=0,0,F26*EnergíaVig!G26/EnergíaVig!F26)","v":0},null,{"$f":"+B26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F26*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P26:S26)","v":0}]
[{"$f":"+DdaAñoBaseVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+DdaAñoBaseVig!T27","v":0},{"$f":"+IF(EnergíaVig!B27=0,0,B27*EnergíaVig!C27/EnergíaVig!B27)","v":0},{"$f":"+IF(EnergíaVig!C27=0,0,C27*EnergíaVig!D27/EnergíaVig!C27)","v":0},{"$f":"+IF(EnergíaVig!D27=0,0,D27*EnergíaVig!E27/EnergíaVig!D27)","v":0},{"$f":"+IF(EnergíaVig!E27=0,0,E27*EnergíaVig!F27/EnergíaVig!E27)","v":0},{"$f":"+IF(EnergíaVig!F27=0,0,F27*EnergíaVig!G27/EnergíaVig!F27)","v":0},null,{"$f":"+B27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F27*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P27:S27)","v":0}]
[{"$f":"+DdaAñoBaseVig!A28","v":"MTD_2 Regular"},{"$f":"+DdaAñoBaseVig!T28","v":0},{"$f":"+IF(EnergíaVig!B28=0,0,B28*EnergíaVig!C28/EnergíaVig!B28)","v":0},{"$f":"+IF(EnergíaVig!C28=0,0,C28*EnergíaVig!D28/EnergíaVig!C28)","v":0},{"$f":"+IF(EnergíaVig!D28=0,0,D28*EnergíaVig!E28/EnergíaVig!D28)","v":0},{"$f":"+IF(EnergíaVig!E28=0,0,E28*EnergíaVig!F28/EnergíaVig!E28)","v":0},{"$f":"+IF(EnergíaVig!F28=0,0,F28*EnergíaVig!G28/EnergíaVig!F28)","v":0},null,{"$f":"+B28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F28*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P28:S28)","v":0}]
[{"$f":"+DdaAñoBaseVig!A29","v":"MTD_2 Agro"},{"$f":"+DdaAñoBaseVig!T29","v":0},{"$f":"+IF(EnergíaVig!B29=0,0,B29*EnergíaVig!C29/EnergíaVig!B29)","v":0},{"$f":"+IF(EnergíaVig!C29=0,0,C29*EnergíaVig!D29/EnergíaVig!C29)","v":0},{"$f":"+IF(EnergíaVig!D29=0,0,D29*EnergíaVig!E29/EnergíaVig!D29)","v":0},{"$f":"+IF(EnergíaVig!E29=0,0,E29*EnergíaVig!F29/EnergíaVig!E29)","v":0},{"$f":"+IF(EnergíaVig!F29=0,0,F29*EnergíaVig!G29/EnergíaVig!F29)","v":0},null,{"$f":"+B29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F29*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P29:S29)","v":0}]
[{"$f":"+DdaAñoBaseVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+DdaAñoBaseVig!T30","v":0},{"$f":"+IF(EnergíaVig!B30=0,0,B30*EnergíaVig!C30/EnergíaVig!B30)","v":0},{"$f":"+IF(EnergíaVig!C30=0,0,C30*EnergíaVig!D30/EnergíaVig!C30)","v":0},{"$f":"+IF(EnergíaVig!D30=0,0,D30*EnergíaVig!E30/EnergíaVig!D30)","v":0},{"$f":"+IF(EnergíaVig!E30=0,0,E30*EnergíaVig!F30/EnergíaVig!E30)","v":0},{"$f":"+IF(EnergíaVig!F30=0,0,F30*EnergíaVig!G30/EnergíaVig!F30)","v":0},null,{"$f":"+B30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F30*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P30:S30)","v":0}]
[{"$f":"+DdaAñoBaseVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+DdaAñoBaseVig!T31","v":0},{"$f":"+IF(EnergíaVig!B31=0,0,B31*EnergíaVig!C31/EnergíaVig!B31)","v":0},{"$f":"+IF(EnergíaVig!C31=0,0,C31*EnergíaVig!D31/EnergíaVig!C31)","v":0},{"$f":"+IF(EnergíaVig!D31=0,0,D31*EnergíaVig!E31/EnergíaVig!D31)","v":0},{"$f":"+IF(EnergíaVig!E31=0,0,E31*EnergíaVig!F31/EnergíaVig!E31)","v":0},{"$f":"+IF(EnergíaVig!F31=0,0,F31*EnergíaVig!G31/EnergíaVig!F31)","v":0},null,{"$f":"+B31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F31*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P31:S31)","v":0}]
[{"$f":"+DdaAñoBaseVig!A32","v":"MTD_2 Discap."},{"$f":"+DdaAñoBaseVig!T32","v":0},{"$f":"+IF(EnergíaVig!B32=0,0,B32*EnergíaVig!C32/EnergíaVig!B32)","v":0},{"$f":"+IF(EnergíaVig!C32=0,0,C32*EnergíaVig!D32/EnergíaVig!C32)","v":0},{"$f":"+IF(EnergíaVig!D32=0,0,D32*EnergíaVig!E32/EnergíaVig!D32)","v":0},{"$f":"+IF(EnergíaVig!E32=0,0,E32*EnergíaVig!F32/EnergíaVig!E32)","v":0},{"$f":"+IF(EnergíaVig!F32=0,0,F32*EnergíaVig!G32/EnergíaVig!F32)","v":0},null,{"$f":"+B32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F32*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P32:S32)","v":0}]
[{"$f":"+DdaAñoBaseVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T33","v":0},{"$f":"+IF(EnergíaVig!B33=0,0,B33*EnergíaVig!C33/EnergíaVig!B33)","v":0},{"$f":"+IF(EnergíaVig!C33=0,0,C33*EnergíaVig!D33/EnergíaVig!C33)","v":0},{"$f":"+IF(EnergíaVig!D33=0,0,D33*EnergíaVig!E33/EnergíaVig!D33)","v":0},{"$f":"+IF(EnergíaVig!E33=0,0,E33*EnergíaVig!F33/EnergíaVig!E33)","v":0},{"$f":"+IF(EnergíaVig!F33=0,0,F33*EnergíaVig!G33/EnergíaVig!F33)","v":0},null,{"$f":"+B33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F33*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P33:S33)","v":0}]
[{"$f":"+DdaAñoBaseVig!A34","v":"MTD_2 Político"},{"$f":"+DdaAñoBaseVig!T34","v":0},{"$f":"+IF(EnergíaVig!B34=0,0,B34*EnergíaVig!C34/EnergíaVig!B34)","v":0},{"$f":"+IF(EnergíaVig!C34=0,0,C34*EnergíaVig!D34/EnergíaVig!C34)","v":0},{"$f":"+IF(EnergíaVig!D34=0,0,D34*EnergíaVig!E34/EnergíaVig!D34)","v":0},{"$f":"+IF(EnergíaVig!E34=0,0,E34*EnergíaVig!F34/EnergíaVig!E34)","v":0},{"$f":"+IF(EnergíaVig!F34=0,0,F34*EnergíaVig!G34/EnergíaVig!F34)","v":0},null,{"$f":"+B34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F34*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P34:S34)","v":0}]
[{"$f":"+DdaAñoBaseVig!A35","v":"MTD_2 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B35=0,0,B35*EnergíaVig!C35/EnergíaVig!B35)","v":0},{"$f":"+IF(EnergíaVig!C35=0,0,C35*EnergíaVig!D35/EnergíaVig!C35)","v":0},{"$f":"+IF(EnergíaVig!D35=0,0,D35*EnergíaVig!E35/EnergíaVig!D35)","v":0},{"$f":"+IF(EnergíaVig!E35=0,0,E35*EnergíaVig!F35/EnergíaVig!E35)","v":0},{"$f":"+IF(EnergíaVig!F35=0,0,F35*EnergíaVig!G35/EnergíaVig!F35)","v":0},null,{"$f":"+B35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F35*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P35:S35)","v":0}]
[{"$f":"+DdaAñoBaseVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+DdaAñoBaseVig!T36","v":0},{"$f":"+IF(EnergíaVig!B36=0,0,B36*EnergíaVig!C36/EnergíaVig!B36)","v":0},{"$f":"+IF(EnergíaVig!C36=0,0,C36*EnergíaVig!D36/EnergíaVig!C36)","v":0},{"$f":"+IF(EnergíaVig!D36=0,0,D36*EnergíaVig!E36/EnergíaVig!D36)","v":0},{"$f":"+IF(EnergíaVig!E36=0,0,E36*EnergíaVig!F36/EnergíaVig!E36)","v":0},{"$f":"+IF(EnergíaVig!F36=0,0,F36*EnergíaVig!G36/EnergíaVig!F36)","v":0},null,{"$f":"+B36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F36*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P36:S36)","v":0}]
[{"$f":"+DdaAñoBaseVig!A37","v":"MTD_3 Regular"},{"$f":"+DdaAñoBaseVig!T37","v":0},{"$f":"+IF(EnergíaVig!B37=0,0,B37*EnergíaVig!C37/EnergíaVig!B37)","v":0},{"$f":"+IF(EnergíaVig!C37=0,0,C37*EnergíaVig!D37/EnergíaVig!C37)","v":0},{"$f":"+IF(EnergíaVig!D37=0,0,D37*EnergíaVig!E37/EnergíaVig!D37)","v":0},{"$f":"+IF(EnergíaVig!E37=0,0,E37*EnergíaVig!F37/EnergíaVig!E37)","v":0},{"$f":"+IF(EnergíaVig!F37=0,0,F37*EnergíaVig!G37/EnergíaVig!F37)","v":0},null,{"$f":"+B37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F37*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P37:S37)","v":0}]
[{"$f":"+DdaAñoBaseVig!A38","v":"MTD_3 Agro"},{"$f":"+DdaAñoBaseVig!T38","v":0},{"$f":"+IF(EnergíaVig!B38=0,0,B38*EnergíaVig!C38/EnergíaVig!B38)","v":0},{"$f":"+IF(EnergíaVig!C38=0,0,C38*EnergíaVig!D38/EnergíaVig!C38)","v":0},{"$f":"+IF(EnergíaVig!D38=0,0,D38*EnergíaVig!E38/EnergíaVig!D38)","v":0},{"$f":"+IF(EnergíaVig!E38=0,0,E38*EnergíaVig!F38/EnergíaVig!E38)","v":0},{"$f":"+IF(EnergíaVig!F38=0,0,F38*EnergíaVig!G38/EnergíaVig!F38)","v":0},null,{"$f":"+B38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F38*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P38:S38)","v":0}]
[{"$f":"+DdaAñoBaseVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+DdaAñoBaseVig!T39","v":0},{"$f":"+IF(EnergíaVig!B39=0,0,B39*EnergíaVig!C39/EnergíaVig!B39)","v":0},{"$f":"+IF(EnergíaVig!C39=0,0,C39*EnergíaVig!D39/EnergíaVig!C39)","v":0},{"$f":"+IF(EnergíaVig!D39=0,0,D39*EnergíaVig!E39/EnergíaVig!D39)","v":0},{"$f":"+IF(EnergíaVig!E39=0,0,E39*EnergíaVig!F39/EnergíaVig!E39)","v":0},{"$f":"+IF(EnergíaVig!F39=0,0,F39*EnergíaVig!G39/EnergíaVig!F39)","v":0},null,{"$f":"+B39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F39*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P39:S39)","v":0}]
[{"$f":"+DdaAñoBaseVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+DdaAñoBaseVig!T40","v":0},{"$f":"+IF(EnergíaVig!B40=0,0,B40*EnergíaVig!C40/EnergíaVig!B40)","v":0},{"$f":"+IF(EnergíaVig!C40=0,0,C40*EnergíaVig!D40/EnergíaVig!C40)","v":0},{"$f":"+IF(EnergíaVig!D40=0,0,D40*EnergíaVig!E40/EnergíaVig!D40)","v":0},{"$f":"+IF(EnergíaVig!E40=0,0,E40*EnergíaVig!F40/EnergíaVig!E40)","v":0},{"$f":"+IF(EnergíaVig!F40=0,0,F40*EnergíaVig!G40/EnergíaVig!F40)","v":0},null,{"$f":"+B40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F40*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P40:S40)","v":0}]
[{"$f":"+DdaAñoBaseVig!A41","v":"MTD_3 Discap."},{"$f":"+DdaAñoBaseVig!T41","v":0},{"$f":"+IF(EnergíaVig!B41=0,0,B41*EnergíaVig!C41/EnergíaVig!B41)","v":0},{"$f":"+IF(EnergíaVig!C41=0,0,C41*EnergíaVig!D41/EnergíaVig!C41)","v":0},{"$f":"+IF(EnergíaVig!D41=0,0,D41*EnergíaVig!E41/EnergíaVig!D41)","v":0},{"$f":"+IF(EnergíaVig!E41=0,0,E41*EnergíaVig!F41/EnergíaVig!E41)","v":0},{"$f":"+IF(EnergíaVig!F41=0,0,F41*EnergíaVig!G41/EnergíaVig!F41)","v":0},null,{"$f":"+B41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F41*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P41:S41)","v":0}]
[{"$f":"+DdaAñoBaseVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T42","v":0},{"$f":"+IF(EnergíaVig!B42=0,0,B42*EnergíaVig!C42/EnergíaVig!B42)","v":0},{"$f":"+IF(EnergíaVig!C42=0,0,C42*EnergíaVig!D42/EnergíaVig!C42)","v":0},{"$f":"+IF(EnergíaVig!D42=0,0,D42*EnergíaVig!E42/EnergíaVig!D42)","v":0},{"$f":"+IF(EnergíaVig!E42=0,0,E42*EnergíaVig!F42/EnergíaVig!E42)","v":0},{"$f":"+IF(EnergíaVig!F42=0,0,F42*EnergíaVig!G42/EnergíaVig!F42)","v":0},null,{"$f":"+B42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F42*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P42:S42)","v":0}]
[{"$f":"+DdaAñoBaseVig!A43","v":"MTD_3 Político"},{"$f":"+DdaAñoBaseVig!T43","v":0},{"$f":"+IF(EnergíaVig!B43=0,0,B43*EnergíaVig!C43/EnergíaVig!B43)","v":0},{"$f":"+IF(EnergíaVig!C43=0,0,C43*EnergíaVig!D43/EnergíaVig!C43)","v":0},{"$f":"+IF(EnergíaVig!D43=0,0,D43*EnergíaVig!E43/EnergíaVig!D43)","v":0},{"$f":"+IF(EnergíaVig!E43=0,0,E43*EnergíaVig!F43/EnergíaVig!E43)","v":0},{"$f":"+IF(EnergíaVig!F43=0,0,F43*EnergíaVig!G43/EnergíaVig!F43)","v":0},null,{"$f":"+B43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F43*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P43:S43)","v":0}]
[{"$f":"+DdaAñoBaseVig!A44","v":"MTD_3 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B44=0,0,B44*EnergíaVig!C44/EnergíaVig!B44)","v":0},{"$f":"+IF(EnergíaVig!C44=0,0,C44*EnergíaVig!D44/EnergíaVig!C44)","v":0},{"$f":"+IF(EnergíaVig!D44=0,0,D44*EnergíaVig!E44/EnergíaVig!D44)","v":0},{"$f":"+IF(EnergíaVig!E44=0,0,E44*EnergíaVig!F44/EnergíaVig!E44)","v":0},{"$f":"+IF(EnergíaVig!F44=0,0,F44*EnergíaVig!G44/EnergíaVig!F44)","v":0},null,{"$f":"+B44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F44*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P44:S44)","v":0}]
[{"$f":"+DdaAñoBaseVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+DdaAñoBaseVig!T45","v":0},{"$f":"+IF(EnergíaVig!B45=0,0,B45*EnergíaVig!C45/EnergíaVig!B45)","v":0},{"$f":"+IF(EnergíaVig!C45=0,0,C45*EnergíaVig!D45/EnergíaVig!C45)","v":0},{"$f":"+IF(EnergíaVig!D45=0,0,D45*EnergíaVig!E45/EnergíaVig!D45)","v":0},{"$f":"+IF(EnergíaVig!E45=0,0,E45*EnergíaVig!F45/EnergíaVig!E45)","v":0},{"$f":"+IF(EnergíaVig!F45=0,0,F45*EnergíaVig!G45/EnergíaVig!F45)","v":0},null,{"$f":"+B45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F45*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P45:S45)","v":0}]
[{"$f":"+DdaAñoBaseVig!A46","v":"MTD_4 Regular"},{"$f":"+DdaAñoBaseVig!T46","v":0},{"$f":"+IF(EnergíaVig!B46=0,0,B46*EnergíaVig!C46/EnergíaVig!B46)","v":0},{"$f":"+IF(EnergíaVig!C46=0,0,C46*EnergíaVig!D46/EnergíaVig!C46)","v":0},{"$f":"+IF(EnergíaVig!D46=0,0,D46*EnergíaVig!E46/EnergíaVig!D46)","v":0},{"$f":"+IF(EnergíaVig!E46=0,0,E46*EnergíaVig!F46/EnergíaVig!E46)","v":0},{"$f":"+IF(EnergíaVig!F46=0,0,F46*EnergíaVig!G46/EnergíaVig!F46)","v":0},null,{"$f":"+B46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F46*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P46:S46)","v":0}]
[{"$f":"+DdaAñoBaseVig!A47","v":"MTD_4 Agro"},{"$f":"+DdaAñoBaseVig!T47","v":0},{"$f":"+IF(EnergíaVig!B47=0,0,B47*EnergíaVig!C47/EnergíaVig!B47)","v":0},{"$f":"+IF(EnergíaVig!C47=0,0,C47*EnergíaVig!D47/EnergíaVig!C47)","v":0},{"$f":"+IF(EnergíaVig!D47=0,0,D47*EnergíaVig!E47/EnergíaVig!D47)","v":0},{"$f":"+IF(EnergíaVig!E47=0,0,E47*EnergíaVig!F47/EnergíaVig!E47)","v":0},{"$f":"+IF(EnergíaVig!F47=0,0,F47*EnergíaVig!G47/EnergíaVig!F47)","v":0},null,{"$f":"+B47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F47*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P47:S47)","v":0}]
[{"$f":"+DdaAñoBaseVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+DdaAñoBaseVig!T48","v":0},{"$f":"+IF(EnergíaVig!B48=0,0,B48*EnergíaVig!C48/EnergíaVig!B48)","v":0},{"$f":"+IF(EnergíaVig!C48=0,0,C48*EnergíaVig!D48/EnergíaVig!C48)","v":0},{"$f":"+IF(EnergíaVig!D48=0,0,D48*EnergíaVig!E48/EnergíaVig!D48)","v":0},{"$f":"+IF(EnergíaVig!E48=0,0,E48*EnergíaVig!F48/EnergíaVig!E48)","v":0},{"$f":"+IF(EnergíaVig!F48=0,0,F48*EnergíaVig!G48/EnergíaVig!F48)","v":0},null,{"$f":"+B48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F48*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P48:S48)","v":0}]
[{"$f":"+DdaAñoBaseVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+DdaAñoBaseVig!T49","v":0},{"$f":"+IF(EnergíaVig!B49=0,0,B49*EnergíaVig!C49/EnergíaVig!B49)","v":0},{"$f":"+IF(EnergíaVig!C49=0,0,C49*EnergíaVig!D49/EnergíaVig!C49)","v":0},{"$f":"+IF(EnergíaVig!D49=0,0,D49*EnergíaVig!E49/EnergíaVig!D49)","v":0},{"$f":"+IF(EnergíaVig!E49=0,0,E49*EnergíaVig!F49/EnergíaVig!E49)","v":0},{"$f":"+IF(EnergíaVig!F49=0,0,F49*EnergíaVig!G49/EnergíaVig!F49)","v":0},null,{"$f":"+B49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F49*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P49:S49)","v":0}]
[{"$f":"+DdaAñoBaseVig!A50","v":"MTD_4 Discap."},{"$f":"+DdaAñoBaseVig!T50","v":0},{"$f":"+IF(EnergíaVig!B50=0,0,B50*EnergíaVig!C50/EnergíaVig!B50)","v":0},{"$f":"+IF(EnergíaVig!C50=0,0,C50*EnergíaVig!D50/EnergíaVig!C50)","v":0},{"$f":"+IF(EnergíaVig!D50=0,0,D50*EnergíaVig!E50/EnergíaVig!D50)","v":0},{"$f":"+IF(EnergíaVig!E50=0,0,E50*EnergíaVig!F50/EnergíaVig!E50)","v":0},{"$f":"+IF(EnergíaVig!F50=0,0,F50*EnergíaVig!G50/EnergíaVig!F50)","v":0},null,{"$f":"+B50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F50*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P50:S50)","v":0}]
[{"$f":"+DdaAñoBaseVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T51","v":0},{"$f":"+IF(EnergíaVig!B51=0,0,B51*EnergíaVig!C51/EnergíaVig!B51)","v":0},{"$f":"+IF(EnergíaVig!C51=0,0,C51*EnergíaVig!D51/EnergíaVig!C51)","v":0},{"$f":"+IF(EnergíaVig!D51=0,0,D51*EnergíaVig!E51/EnergíaVig!D51)","v":0},{"$f":"+IF(EnergíaVig!E51=0,0,E51*EnergíaVig!F51/EnergíaVig!E51)","v":0},{"$f":"+IF(EnergíaVig!F51=0,0,F51*EnergíaVig!G51/EnergíaVig!F51)","v":0},null,{"$f":"+B51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F51*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P51:S51)","v":0}]
[{"$f":"+DdaAñoBaseVig!A52","v":"MTD_4 Político"},{"$f":"+DdaAñoBaseVig!T52","v":0},{"$f":"+IF(EnergíaVig!B52=0,0,B52*EnergíaVig!C52/EnergíaVig!B52)","v":0},{"$f":"+IF(EnergíaVig!C52=0,0,C52*EnergíaVig!D52/EnergíaVig!C52)","v":0},{"$f":"+IF(EnergíaVig!D52=0,0,D52*EnergíaVig!E52/EnergíaVig!D52)","v":0},{"$f":"+IF(EnergíaVig!E52=0,0,E52*EnergíaVig!F52/EnergíaVig!E52)","v":0},{"$f":"+IF(EnergíaVig!F52=0,0,F52*EnergíaVig!G52/EnergíaVig!F52)","v":0},null,{"$f":"+B52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F52*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P52:S52)","v":0}]
[{"$f":"+DdaAñoBaseVig!A53","v":"MTD_4 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B53=0,0,B53*EnergíaVig!C53/EnergíaVig!B53)","v":0},{"$f":"+IF(EnergíaVig!C53=0,0,C53*EnergíaVig!D53/EnergíaVig!C53)","v":0},{"$f":"+IF(EnergíaVig!D53=0,0,D53*EnergíaVig!E53/EnergíaVig!D53)","v":0},{"$f":"+IF(EnergíaVig!E53=0,0,E53*EnergíaVig!F53/EnergíaVig!E53)","v":0},{"$f":"+IF(EnergíaVig!F53=0,0,F53*EnergíaVig!G53/EnergíaVig!F53)","v":0},null,{"$f":"+B53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F53*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P53:S53)","v":0}]
[{"$f":"+DdaAñoBaseVig!A54","v":"BTH"},{"$f":"+DdaAñoBaseVig!T54","v":0.71141333333333323},{"$f":"+IF(EnergíaVig!B54=0,0,B54*EnergíaVig!C54/EnergíaVig!B54)","v":0.70939502751425632},{"$f":"+IF(EnergíaVig!C54=0,0,C54*EnergíaVig!D54/EnergíaVig!C54)","v":0.73699740192284302},{"$f":"+IF(EnergíaVig!D54=0,0,D54*EnergíaVig!E54/EnergíaVig!D54)","v":0.75589381687354917},{"$f":"+IF(EnergíaVig!E54=0,0,E54*EnergíaVig!F54/EnergíaVig!E54)","v":0.77627230613446874},{"$f":"+IF(EnergíaVig!F54=0,0,F54*EnergíaVig!G54/EnergíaVig!F54)","v":0.797790461593058},null,{"$f":"+B54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.8364302568813881E-4},{"$f":"+C54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.8227091261776855E-4},{"$f":"+D54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.0103594730245126E-4},{"$f":"+E54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.1388237408868625E-4},{"$f":"+F54*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":5.2773636549326749E-4},null,0.70891138448856816,0.73651513101022525,0.75539278092624673,0.77575842376038007,0.79726272522756469,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P54:S54)","v":2.5102189170556697}]
[{"$f":"+DdaAñoBaseVig!A55","v":"BTH Punta"},{"$f":"+DdaAñoBaseVig!T55","v":0.1325833333333333},{"$f":"+IF(EnergíaVig!B55=0,0,B55*EnergíaVig!C55/EnergíaVig!B55)","v":0.13220718953528912},{"$f":"+IF(EnergíaVig!C55=0,0,C55*EnergíaVig!D55/EnergíaVig!C55)","v":0.13735133659513962},{"$f":"+IF(EnergíaVig!D55=0,0,D55*EnergíaVig!E55/EnergíaVig!D55)","v":0.14087298788395597},{"$f":"+IF(EnergíaVig!E55=0,0,E55*EnergíaVig!F55/EnergíaVig!E55)","v":0.14467084759211007},{"$f":"+IF(EnergíaVig!F55=0,0,F55*EnergíaVig!G55/EnergíaVig!F55)","v":0.14868110245269456},null,{"$f":"+B55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.013466782904322E-5},{"$f":"+C55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":8.9878952457885452E-5},{"$f":"+D55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.3376118917998897E-5},{"$f":"+E55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.5770257465784057E-5},{"$f":"+F55*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.8352171908945178E-5},null,0.13211705486746009,0.13726145764268174,0.14077961176503798,0.14457507733464428,0.1485827502807856,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P55:S55)","v":0.46781972704985975}]
[{"$f":"+DdaAñoBaseVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T56","v":0.36158000000000001},{"$f":"+IF(EnergíaVig!B56=0,0,B56*EnergíaVig!C56/EnergíaVig!B56)","v":0.36055418422755386},{"$f":"+IF(EnergíaVig!C56=0,0,C56*EnergíaVig!D56/EnergíaVig!C56)","v":0.37458325294333572},{"$f":"+IF(EnergíaVig!D56=0,0,D56*EnergíaVig!E56/EnergíaVig!D56)","v":0.38418746669325571},{"$f":"+IF(EnergíaVig!E56=0,0,E56*EnergíaVig!F56/EnergíaVig!E56)","v":0.39454495340557011},{"$f":"+IF(EnergíaVig!F56=0,0,F56*EnergíaVig!G56/EnergíaVig!F56)","v":0.40548168214842478},null,{"$f":"+B56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.4581440498020455E-4},{"$f":"+C56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.4511702046302119E-4},{"$f":"+D56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.5465445942202423E-4},{"$f":"+E56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.6118373119656733E-4},{"$f":"+F56*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.6822510359901752E-4},null,{"$f":"+C56-I56","v":0.36030836982257364},{"$f":"+D56-J56","v":0.37433813592287268},{"$f":"+E56-K56","v":0.38393281223383369},{"$f":"+F56-L56","v":0.39428376967437356},{"$f":"+G56-M56","v":0.40521345704482575},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P56:S56)","v":1.2758334901824386}]
[{"$f":"+DdaAñoBaseVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T57","v":0.21725},{"$f":"+IF(EnergíaVig!B57=0,0,B57*EnergíaVig!C57/EnergíaVig!B57)","v":0.21663365375141341},{"$f":"+IF(EnergíaVig!C57=0,0,C57*EnergíaVig!D57/EnergíaVig!C57)","v":0.22506281238436768},{"$f":"+IF(EnergíaVig!D57=0,0,D57*EnergíaVig!E57/EnergíaVig!D57)","v":0.23083336229633766},{"$f":"+IF(EnergíaVig!E57=0,0,E57*EnergíaVig!F57/EnergíaVig!E57)","v":0.23705650513678878},{"$f":"+IF(EnergíaVig!F57=0,0,F57*EnergíaVig!G57/EnergíaVig!F57)","v":0.24362767699193888},null,{"$f":"+B57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4769395287889109E-4},{"$f":"+C57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.4727493969686196E-4},{"$f":"+D57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.530053689624281E-4},{"$f":"+E57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.5692838542633505E-4},{"$f":"+F57*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6115908998530487E-4},null,0.21648595979853452,0.22491553744467083,0.23068035692737524,0.23689957675136245,0.24346651790195359,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P57:S57)","v":0.76656569982337175}]
[{"$f":"+DdaAñoBaseVig!A58","v":"BTD"},{"$f":"+DdaAñoBaseVig!T58","v":59.857163333333375},{"$f":"+IF(EnergíaVig!B58=0,0,B58*EnergíaVig!C58/EnergíaVig!B58)","v":59.686011774992991},{"$f":"+IF(EnergíaVig!C58=0,0,C58*EnergíaVig!D58/EnergíaVig!C58)","v":62.007522796106059},{"$f":"+IF(EnergíaVig!D58=0,0,D58*EnergíaVig!E58/EnergíaVig!D58)","v":63.595705705282022},{"$f":"+IF(EnergíaVig!E58=0,0,E58*EnergíaVig!F58/EnergíaVig!E58)","v":65.308363736328005},{"$f":"+IF(EnergíaVig!F58=0,0,F58*EnergíaVig!G58/EnergíaVig!F58)","v":67.116861200187259},null,{"$f":"+B58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.0692939290298859E-2},{"$f":"+C58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.0576584628882639E-2},{"$f":"+D58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.2154826927433157E-2},{"$f":"+E58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.323452778704602E-2},{"$f":"+F58*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.4398851076044688E-2},null,59.645318835702689,61.966946211477179,63.553550878354592,65.265129208540955,67.07246234911122,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P58:S58)","v":211.1900479723231}]
[{"$f":"+DdaAñoBaseVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+DdaAñoBaseVig!T59","v":22.837580000000038},{"$f":"+IF(EnergíaVig!B59=0,0,B59*EnergíaVig!C59/EnergíaVig!B59)","v":22.770998769759998},{"$f":"+IF(EnergíaVig!C59=0,0,C59*EnergíaVig!D59/EnergíaVig!C59)","v":23.655868815290717},{"$f":"+IF(EnergíaVig!D59=0,0,D59*EnergíaVig!E59/EnergíaVig!D59)","v":24.260164562297565},{"$f":"+IF(EnergíaVig!E59=0,0,E59*EnergíaVig!F59/EnergíaVig!E59)","v":24.911739594869726},{"$f":"+IF(EnergíaVig!F59=0,0,F59*EnergíaVig!G59/EnergíaVig!F59)","v":25.599833672856459},null,{"$f":"+B59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.5525765083488659E-2},{"$f":"+C59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.5480500894389966E-2},{"$f":"+D59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6082065703635334E-2},{"$f":"+E59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6492886544064993E-2},{"$f":"+F59*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.693584945388214E-2},null,22.75547300467651,23.640388314396326,24.244082496593929,24.895246708325661,25.582897823402575,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P59:S59)","v":80.561315935678564}]
[{"$f":"+DdaAñoBaseVig!A60","v":"BTD_1 Regular"},{"$f":"+DdaAñoBaseVig!T60","v":22.708246666666703},{"$f":"+IF(EnergíaVig!B60=0,0,B60*EnergíaVig!C60/EnergíaVig!B60)","v":22.642032986451667},{"$f":"+IF(EnergíaVig!C60=0,0,C60*EnergíaVig!D60/EnergíaVig!C60)","v":23.521885407450931},{"$f":"+IF(EnergíaVig!D60=0,0,D60*EnergíaVig!E60/EnergíaVig!D60)","v":24.122746638025653},{"$f":"+IF(EnergíaVig!E60=0,0,E60*EnergíaVig!F60/EnergíaVig!E60)","v":24.770617820656103},{"$f":"+IF(EnergíaVig!F60=0,0,F60*EnergíaVig!G60/EnergíaVig!F60)","v":25.454800883131341},null,{"$f":"+B60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.543783987640464E-2},{"$f":"+C60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.5392825560337355E-2},{"$f":"+D60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.5990979217448718E-2},{"$f":"+E60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6399465156575324E-2},{"$f":"+F60*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.6839910062991955E-2},null,22.626595146575262,23.506492581890594,24.106755658808204,24.754218355499528,25.43796097306835,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P60:S60)","v":80.104971165946651}]
[{"$f":"+DdaAñoBaseVig!A61","v":"BTD_1 Agro"},{"$f":"+DdaAñoBaseVig!T61","v":0.12933333333333336},{"$f":"+IF(EnergíaVig!B61=0,0,B61*EnergíaVig!C61/EnergíaVig!B61)","v":0.12896640990494582},{"$f":"+IF(EnergíaVig!C61=0,0,C61*EnergíaVig!D61/EnergíaVig!C61)","v":0.13398445907960829},{"$f":"+IF(EnergíaVig!D61=0,0,D61*EnergíaVig!E61/EnergíaVig!D61)","v":0.13741978453544923},{"$f":"+IF(EnergíaVig!E61=0,0,E61*EnergíaVig!F61/EnergíaVig!E61)","v":0.14112454774541475},{"$f":"+IF(EnergíaVig!F61=0,0,F61*EnergíaVig!G61/EnergíaVig!F61)","v":0.14503649968986929},null,{"$f":"+B61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":8.7925207084019565E-5},{"$f":"+C61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":8.7675760034342106E-5},{"$f":"+D61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.1087200855269866E-5},{"$f":"+E61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.3422652160211753E-5},{"$f":"+F61*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":9.5941276431604612E-5},null,0.12887848469786178,0.13389678331957394,0.13732869733459396,0.14103112509325452,0.14494055841343767,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P61:S61)","v":0.45635211589024666}]
[{"$f":"+DdaAñoBaseVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+DdaAñoBaseVig!T62","v":0},{"$f":"+IF(EnergíaVig!B62=0,0,B62*EnergíaVig!C62/EnergíaVig!B62)","v":0},{"$f":"+IF(EnergíaVig!C62=0,0,C62*EnergíaVig!D62/EnergíaVig!C62)","v":0},{"$f":"+IF(EnergíaVig!D62=0,0,D62*EnergíaVig!E62/EnergíaVig!D62)","v":0},{"$f":"+IF(EnergíaVig!E62=0,0,E62*EnergíaVig!F62/EnergíaVig!E62)","v":0},{"$f":"+IF(EnergíaVig!F62=0,0,F62*EnergíaVig!G62/EnergíaVig!F62)","v":0},null,{"$f":"+B62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F62*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P62:S62)","v":0}]
[{"$f":"+DdaAñoBaseVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+DdaAñoBaseVig!T63","v":0},{"$f":"+IF(EnergíaVig!B63=0,0,B63*EnergíaVig!C63/EnergíaVig!B63)","v":0},{"$f":"+IF(EnergíaVig!C63=0,0,C63*EnergíaVig!D63/EnergíaVig!C63)","v":0},{"$f":"+IF(EnergíaVig!D63=0,0,D63*EnergíaVig!E63/EnergíaVig!D63)","v":0},{"$f":"+IF(EnergíaVig!E63=0,0,E63*EnergíaVig!F63/EnergíaVig!E63)","v":0},{"$f":"+IF(EnergíaVig!F63=0,0,F63*EnergíaVig!G63/EnergíaVig!F63)","v":0},null,{"$f":"+B63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F63*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P63:S63)","v":0}]
[{"$f":"+DdaAñoBaseVig!A64","v":"BTD_1 Discap."},{"$f":"+DdaAñoBaseVig!T64","v":0},{"$f":"+IF(EnergíaVig!B64=0,0,B64*EnergíaVig!C64/EnergíaVig!B64)","v":0},{"$f":"+IF(EnergíaVig!C64=0,0,C64*EnergíaVig!D64/EnergíaVig!C64)","v":0},{"$f":"+IF(EnergíaVig!D64=0,0,D64*EnergíaVig!E64/EnergíaVig!D64)","v":0},{"$f":"+IF(EnergíaVig!E64=0,0,E64*EnergíaVig!F64/EnergíaVig!E64)","v":0},{"$f":"+IF(EnergíaVig!F64=0,0,F64*EnergíaVig!G64/EnergíaVig!F64)","v":0},null,{"$f":"+B64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F64*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P64:S64)","v":0}]
[{"$f":"+DdaAñoBaseVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T65","v":0},{"$f":"+IF(EnergíaVig!B65=0,0,B65*EnergíaVig!C65/EnergíaVig!B65)","v":0},{"$f":"+IF(EnergíaVig!C65=0,0,C65*EnergíaVig!D65/EnergíaVig!C65)","v":0},{"$f":"+IF(EnergíaVig!D65=0,0,D65*EnergíaVig!E65/EnergíaVig!D65)","v":0},{"$f":"+IF(EnergíaVig!E65=0,0,E65*EnergíaVig!F65/EnergíaVig!E65)","v":0},{"$f":"+IF(EnergíaVig!F65=0,0,F65*EnergíaVig!G65/EnergíaVig!F65)","v":0},null,{"$f":"+B65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F65*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P65:S65)","v":0}]
[{"$f":"+DdaAñoBaseVig!A66","v":"BTD_1 Político"},{"$f":"+DdaAñoBaseVig!T66","v":0},{"$f":"+IF(EnergíaVig!B66=0,0,B66*EnergíaVig!C66/EnergíaVig!B66)","v":0},{"$f":"+IF(EnergíaVig!C66=0,0,C66*EnergíaVig!D66/EnergíaVig!C66)","v":0},{"$f":"+IF(EnergíaVig!D66=0,0,D66*EnergíaVig!E66/EnergíaVig!D66)","v":0},{"$f":"+IF(EnergíaVig!E66=0,0,E66*EnergíaVig!F66/EnergíaVig!E66)","v":0},{"$f":"+IF(EnergíaVig!F66=0,0,F66*EnergíaVig!G66/EnergíaVig!F66)","v":0},null,{"$f":"+B66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F66*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P66:S66)","v":0}]
[{"$f":"+DdaAñoBaseVig!A67","v":"BTD_1 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B67=0,0,B67*EnergíaVig!C67/EnergíaVig!B67)","v":0},{"$f":"+IF(EnergíaVig!C67=0,0,C67*EnergíaVig!D67/EnergíaVig!C67)","v":0},{"$f":"+IF(EnergíaVig!D67=0,0,D67*EnergíaVig!E67/EnergíaVig!D67)","v":0},{"$f":"+IF(EnergíaVig!E67=0,0,E67*EnergíaVig!F67/EnergíaVig!E67)","v":0},{"$f":"+IF(EnergíaVig!F67=0,0,F67*EnergíaVig!G67/EnergíaVig!F67)","v":0},null,{"$f":"+B67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F67*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P67:S67)","v":0}]
[{"$f":"+DdaAñoBaseVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+DdaAñoBaseVig!T68","v":14.884250000000002},{"$f":"+IF(EnergíaVig!B68=0,0,B68*EnergíaVig!C68/EnergíaVig!B68)","v":14.841974630484101},{"$f":"+IF(EnergíaVig!C68=0,0,C68*EnergíaVig!D68/EnergíaVig!C68)","v":15.419437584257754},{"$f":"+IF(EnergíaVig!D68=0,0,D68*EnergíaVig!E68/EnergíaVig!D68)","v":15.81471994120815},{"$f":"+IF(EnergíaVig!E68=0,0,E68*EnergíaVig!F68/EnergíaVig!E68)","v":16.241000143665666},{"$f":"+IF(EnergíaVig!F68=0,0,F68*EnergíaVig!G68/EnergíaVig!F68)","v":16.691121845752033},null,{"$f":"+B68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0118820336651945E-2},{"$f":"+C68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.009008009990525E-2},{"$f":"+D68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0482659093157041E-2},{"$f":"+E68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0751385508813145E-2},{"$f":"+F68*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1041185316108725E-2},null,14.831855810147449,15.409347504157848,15.804237282114993,16.230248758156854,16.680080660435923,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P68:S68)","v":52.518395145286249}]
[{"$f":"+DdaAñoBaseVig!A69","v":"BTD_2 Regular"},{"$f":"+DdaAñoBaseVig!T69","v":14.852250000000002},{"$f":"+IF(EnergíaVig!B69=0,0,B69*EnergíaVig!C69/EnergíaVig!B69)","v":14.810065363046229},{"$f":"+IF(EnergíaVig!C69=0,0,C69*EnergíaVig!D69/EnergíaVig!C69)","v":15.38628669806309},{"$f":"+IF(EnergíaVig!D69=0,0,D69*EnergíaVig!E69/EnergíaVig!D69)","v":15.780719001134463},{"$f":"+IF(EnergíaVig!E69=0,0,E69*EnergíaVig!F69/EnergíaVig!E69)","v":16.20608247352585},{"$f":"+IF(EnergíaVig!F69=0,0,F69*EnergíaVig!G69/EnergíaVig!F69)","v":16.655236179414512},null,{"$f":"+B69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0097065646239403E-2},{"$f":"+C69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0068387092580193E-2},{"$f":"+D69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0460121991092468E-2},{"$f":"+E69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.0728270511155694E-2},{"$f":"+F69*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1017447094114383E-2},null,14.799968297399991,15.37621831097051,15.77025887914337,16.195354203014695,16.644218732320397,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P69:S69)","v":52.40548260744329}]
[{"$f":"+DdaAñoBaseVig!A70","v":"BTD_2 Agro"},{"$f":"+DdaAñoBaseVig!T70","v":3.2000000000000001E-2},{"$f":"+IF(EnergíaVig!B70=0,0,B70*EnergíaVig!C70/EnergíaVig!B70)","v":3.1909214821842259E-2},{"$f":"+IF(EnergíaVig!C70=0,0,C70*EnergíaVig!D70/EnergíaVig!C70)","v":3.3150793999078339E-2},{"$f":"+IF(EnergíaVig!D70=0,0,D70*EnergíaVig!E70/EnergíaVig!D70)","v":3.400077143145136E-2},{"$f":"+IF(EnergíaVig!E70=0,0,E70*EnergíaVig!F70/EnergíaVig!E70)","v":3.4917413875154166E-2},{"$f":"+IF(EnergíaVig!F70=0,0,F70*EnergíaVig!G70/EnergíaVig!F70)","v":3.5885319510895491E-2},null,{"$f":"+B70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1754690412540922E-5},{"$f":"+C70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.1692971554888764E-5},{"$f":"+D70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.2537039386870895E-5},{"$f":"+E70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.3114883008712193E-5},{"$f":"+F70*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":2.3738047776891864E-5},null,3.1887460131429721E-2,3.312910102752345E-2,3.3978234392064488E-2,3.4894298992145453E-2,3.5861581463118603E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P70:S70)","v":0.11291186372542186}]
[{"$f":"+DdaAñoBaseVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+DdaAñoBaseVig!T71","v":0},{"$f":"+IF(EnergíaVig!B71=0,0,B71*EnergíaVig!C71/EnergíaVig!B71)","v":0},{"$f":"+IF(EnergíaVig!C71=0,0,C71*EnergíaVig!D71/EnergíaVig!C71)","v":0},{"$f":"+IF(EnergíaVig!D71=0,0,D71*EnergíaVig!E71/EnergíaVig!D71)","v":0},{"$f":"+IF(EnergíaVig!E71=0,0,E71*EnergíaVig!F71/EnergíaVig!E71)","v":0},{"$f":"+IF(EnergíaVig!F71=0,0,F71*EnergíaVig!G71/EnergíaVig!F71)","v":0},null,{"$f":"+B71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F71*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P71:S71)","v":0}]
[{"$f":"+DdaAñoBaseVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+DdaAñoBaseVig!T72","v":0},{"$f":"+IF(EnergíaVig!B72=0,0,B72*EnergíaVig!C72/EnergíaVig!B72)","v":0},{"$f":"+IF(EnergíaVig!C72=0,0,C72*EnergíaVig!D72/EnergíaVig!C72)","v":0},{"$f":"+IF(EnergíaVig!D72=0,0,D72*EnergíaVig!E72/EnergíaVig!D72)","v":0},{"$f":"+IF(EnergíaVig!E72=0,0,E72*EnergíaVig!F72/EnergíaVig!E72)","v":0},{"$f":"+IF(EnergíaVig!F72=0,0,F72*EnergíaVig!G72/EnergíaVig!F72)","v":0},null,{"$f":"+B72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F72*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P72:S72)","v":0}]
[{"$f":"+DdaAñoBaseVig!A73","v":"BTD_2 Discap."},{"$f":"+DdaAñoBaseVig!T73","v":0},{"$f":"+IF(EnergíaVig!B73=0,0,B73*EnergíaVig!C73/EnergíaVig!B73)","v":0},{"$f":"+IF(EnergíaVig!C73=0,0,C73*EnergíaVig!D73/EnergíaVig!C73)","v":0},{"$f":"+IF(EnergíaVig!D73=0,0,D73*EnergíaVig!E73/EnergíaVig!D73)","v":0},{"$f":"+IF(EnergíaVig!E73=0,0,E73*EnergíaVig!F73/EnergíaVig!E73)","v":0},{"$f":"+IF(EnergíaVig!F73=0,0,F73*EnergíaVig!G73/EnergíaVig!F73)","v":0},null,{"$f":"+B73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F73*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P73:S73)","v":0}]
[{"$f":"+DdaAñoBaseVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T74","v":0},{"$f":"+IF(EnergíaVig!B74=0,0,B74*EnergíaVig!C74/EnergíaVig!B74)","v":0},{"$f":"+IF(EnergíaVig!C74=0,0,C74*EnergíaVig!D74/EnergíaVig!C74)","v":0},{"$f":"+IF(EnergíaVig!D74=0,0,D74*EnergíaVig!E74/EnergíaVig!D74)","v":0},{"$f":"+IF(EnergíaVig!E74=0,0,E74*EnergíaVig!F74/EnergíaVig!E74)","v":0},{"$f":"+IF(EnergíaVig!F74=0,0,F74*EnergíaVig!G74/EnergíaVig!F74)","v":0},null,{"$f":"+B74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F74*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P74:S74)","v":0}]
[{"$f":"+DdaAñoBaseVig!A75","v":"BTD_2 Político"},{"$f":"+DdaAñoBaseVig!T75","v":0},{"$f":"+IF(EnergíaVig!B75=0,0,B75*EnergíaVig!C75/EnergíaVig!B75)","v":0},{"$f":"+IF(EnergíaVig!C75=0,0,C75*EnergíaVig!D75/EnergíaVig!C75)","v":0},{"$f":"+IF(EnergíaVig!D75=0,0,D75*EnergíaVig!E75/EnergíaVig!D75)","v":0},{"$f":"+IF(EnergíaVig!E75=0,0,E75*EnergíaVig!F75/EnergíaVig!E75)","v":0},{"$f":"+IF(EnergíaVig!F75=0,0,F75*EnergíaVig!G75/EnergíaVig!F75)","v":0},null,{"$f":"+B75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F75*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P75:S75)","v":0}]
[{"$f":"+DdaAñoBaseVig!A76","v":"BTD_2 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B76=0,0,B76*EnergíaVig!C76/EnergíaVig!B76)","v":0},{"$f":"+IF(EnergíaVig!C76=0,0,C76*EnergíaVig!D76/EnergíaVig!C76)","v":0},{"$f":"+IF(EnergíaVig!D76=0,0,D76*EnergíaVig!E76/EnergíaVig!D76)","v":0},{"$f":"+IF(EnergíaVig!E76=0,0,E76*EnergíaVig!F76/EnergíaVig!E76)","v":0},{"$f":"+IF(EnergíaVig!F76=0,0,F76*EnergíaVig!G76/EnergíaVig!F76)","v":0},null,{"$f":"+B76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F76*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P76:S76)","v":0}]
[{"$f":"+DdaAñoBaseVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+DdaAñoBaseVig!T77","v":5.4958333333333336},{"$f":"+IF(EnergíaVig!B77=0,0,B77*EnergíaVig!C77/EnergíaVig!B77)","v":5.4802414518242104},{"$f":"+IF(EnergíaVig!C77=0,0,C77*EnergíaVig!D77/EnergíaVig!C77)","v":5.6934762089562909},{"$f":"+IF(EnergíaVig!D77=0,0,D77*EnergíaVig!E77/EnergíaVig!D77)","v":5.8394554060005648},{"$f":"+IF(EnergíaVig!E77=0,0,E77*EnergíaVig!F77/EnergíaVig!E77)","v":5.9968839715271285},{"$f":"+IF(EnergíaVig!F77=0,0,F77*EnergíaVig!G77/EnergíaVig!F77)","v":6.1631167232905151},null,{"$f":"+B77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.7362547726746713E-3},{"$f":"+C77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.7256548803252963E-3},{"$f":"+D77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.8706191342816011E-3},{"$f":"+E77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.9698607667306473E-3},{"$f":"+F77*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":4.0768860700156739E-3},null,5.4765051970515355,5.6897505540759656,5.8355847868662831,5.992914110760398,6.1590398372204991,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P77:S77)","v":19.392024512217631}]
[{"$f":"+DdaAñoBaseVig!A78","v":"BTD_3 Regular"},{"$f":"+DdaAñoBaseVig!T78","v":5.3898333333333337},{"$f":"+IF(EnergíaVig!B78=0,0,B78*EnergíaVig!C78/EnergíaVig!B78)","v":5.374542177726858},{"$f":"+IF(EnergíaVig!C78=0,0,C78*EnergíaVig!D78/EnergíaVig!C78)","v":5.5836642038343447},{"$f":"+IF(EnergíaVig!D78=0,0,D78*EnergíaVig!E78/EnergíaVig!D78)","v":5.7268278506338817},{"$f":"+IF(EnergíaVig!E78=0,0,E78*EnergíaVig!F78/EnergíaVig!E78)","v":5.8812200380656794},{"$f":"+IF(EnergíaVig!F78=0,0,F78*EnergíaVig!G78/EnergíaVig!F78)","v":6.0442466024106718},null,{"$f":"+B78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.6641923606831298E-3},{"$f":"+C78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.6537969120497274E-3},{"$f":"+D78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.7959651913125917E-3},{"$f":"+E78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.8932927167642881E-3},{"$f":"+F78*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":3.998253786754718E-3},null,5.3708779853661746,5.5800104069222947,5.7230318854425688,5.8773267453489151,6.0402483486239174,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P78:S78)","v":19.018003963627173}]
[{"$f":"+DdaAñoBaseVig!A79","v":"BTD_3 Agro"},{"$f":"+DdaAñoBaseVig!T79","v":0.106},{"$f":"+IF(EnergíaVig!B79=0,0,B79*EnergíaVig!C79/EnergíaVig!B79)","v":0.10569927409735247},{"$f":"+IF(EnergíaVig!C79=0,0,C79*EnergíaVig!D79/EnergíaVig!C79)","v":0.10981200512194698},{"$f":"+IF(EnergíaVig!D79=0,0,D79*EnergíaVig!E79/EnergíaVig!D79)","v":0.11262755536668262},{"$f":"+IF(EnergíaVig!E79=0,0,E79*EnergíaVig!F79/EnergíaVig!E79)","v":0.11566393346144817},{"$f":"+IF(EnergíaVig!F79=0,0,F79*EnergíaVig!G79/EnergíaVig!F79)","v":0.11887012087984132},null,{"$f":"+B79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.2062411991541796E-5},{"$f":"+C79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.1857968275569018E-5},{"$f":"+D79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.4653942969009834E-5},{"$f":"+E79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.6568049966359137E-5},{"$f":"+F79*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":7.8632283260954299E-5},null,0.10562721168536093,0.10974014715367142,0.1125529014237136,0.1155873654114818,0.11879148859658037,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P79:S79)","v":0.37402054859045991}]
[{"$f":"+DdaAñoBaseVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+DdaAñoBaseVig!T80","v":0},{"$f":"+IF(EnergíaVig!B80=0,0,B80*EnergíaVig!C80/EnergíaVig!B80)","v":0},{"$f":"+IF(EnergíaVig!C80=0,0,C80*EnergíaVig!D80/EnergíaVig!C80)","v":0},{"$f":"+IF(EnergíaVig!D80=0,0,D80*EnergíaVig!E80/EnergíaVig!D80)","v":0},{"$f":"+IF(EnergíaVig!E80=0,0,E80*EnergíaVig!F80/EnergíaVig!E80)","v":0},{"$f":"+IF(EnergíaVig!F80=0,0,F80*EnergíaVig!G80/EnergíaVig!F80)","v":0},null,{"$f":"+B80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F80*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P80:S80)","v":0}]
[{"$f":"+DdaAñoBaseVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+DdaAñoBaseVig!T81","v":0},{"$f":"+IF(EnergíaVig!B81=0,0,B81*EnergíaVig!C81/EnergíaVig!B81)","v":0},{"$f":"+IF(EnergíaVig!C81=0,0,C81*EnergíaVig!D81/EnergíaVig!C81)","v":0},{"$f":"+IF(EnergíaVig!D81=0,0,D81*EnergíaVig!E81/EnergíaVig!D81)","v":0},{"$f":"+IF(EnergíaVig!E81=0,0,E81*EnergíaVig!F81/EnergíaVig!E81)","v":0},{"$f":"+IF(EnergíaVig!F81=0,0,F81*EnergíaVig!G81/EnergíaVig!F81)","v":0},null,{"$f":"+B81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F81*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,{"$f":"+D81-J81","v":0},{"$f":"+E81-K81","v":0},{"$f":"+F81-L81","v":0},{"$f":"+G81-M81","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P81:S81)","v":0}]
[{"$f":"+DdaAñoBaseVig!A82","v":"BTD_3 Discap."},{"$f":"+DdaAñoBaseVig!T82","v":0},{"$f":"+IF(EnergíaVig!B82=0,0,B82*EnergíaVig!C82/EnergíaVig!B82)","v":0},{"$f":"+IF(EnergíaVig!C82=0,0,C82*EnergíaVig!D82/EnergíaVig!C82)","v":0},{"$f":"+IF(EnergíaVig!D82=0,0,D82*EnergíaVig!E82/EnergíaVig!D82)","v":0},{"$f":"+IF(EnergíaVig!E82=0,0,E82*EnergíaVig!F82/EnergíaVig!E82)","v":0},{"$f":"+IF(EnergíaVig!F82=0,0,F82*EnergíaVig!G82/EnergíaVig!F82)","v":0},null,{"$f":"+B82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F82*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C82-I82","v":0},0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P82:S82)","v":0}]
[{"$f":"+DdaAñoBaseVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T83","v":0},{"$f":"+IF(EnergíaVig!B83=0,0,B83*EnergíaVig!C83/EnergíaVig!B83)","v":0},{"$f":"+IF(EnergíaVig!C83=0,0,C83*EnergíaVig!D83/EnergíaVig!C83)","v":0},{"$f":"+IF(EnergíaVig!D83=0,0,D83*EnergíaVig!E83/EnergíaVig!D83)","v":0},{"$f":"+IF(EnergíaVig!E83=0,0,E83*EnergíaVig!F83/EnergíaVig!E83)","v":0},{"$f":"+IF(EnergíaVig!F83=0,0,F83*EnergíaVig!G83/EnergíaVig!F83)","v":0},null,{"$f":"+B83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F83*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P83:S83)","v":0}]
[{"$f":"+DdaAñoBaseVig!A84","v":"BTD_3 Político"},{"$f":"+DdaAñoBaseVig!T84","v":0},{"$f":"+IF(EnergíaVig!B84=0,0,B84*EnergíaVig!C84/EnergíaVig!B84)","v":0},{"$f":"+IF(EnergíaVig!C84=0,0,C84*EnergíaVig!D84/EnergíaVig!C84)","v":0},{"$f":"+IF(EnergíaVig!D84=0,0,D84*EnergíaVig!E84/EnergíaVig!D84)","v":0},{"$f":"+IF(EnergíaVig!E84=0,0,E84*EnergíaVig!F84/EnergíaVig!E84)","v":0},{"$f":"+IF(EnergíaVig!F84=0,0,F84*EnergíaVig!G84/EnergíaVig!F84)","v":0},null,{"$f":"+B84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F84*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P84:S84)","v":0}]
[{"$f":"+DdaAñoBaseVig!A85","v":"BTD_3 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B85=0,0,B85*EnergíaVig!C85/EnergíaVig!B85)","v":0},{"$f":"+IF(EnergíaVig!C85=0,0,C85*EnergíaVig!D85/EnergíaVig!C85)","v":0},{"$f":"+IF(EnergíaVig!D85=0,0,D85*EnergíaVig!E85/EnergíaVig!D85)","v":0},{"$f":"+IF(EnergíaVig!E85=0,0,E85*EnergíaVig!F85/EnergíaVig!E85)","v":0},{"$f":"+IF(EnergíaVig!F85=0,0,F85*EnergíaVig!G85/EnergíaVig!F85)","v":0},null,{"$f":"+B85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F85*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C85-I85","v":0},{"$f":"+D85-J85","v":0},{"$f":"+E85-K85","v":0},{"$f":"+F85-L85","v":0},{"$f":"+G85-M85","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P85:S85)","v":0}]
[{"$f":"+DdaAñoBaseVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+DdaAñoBaseVig!T86","v":16.639499999999998},{"$f":"+IF(EnergíaVig!B86=0,0,B86*EnergíaVig!C86/EnergíaVig!B86)","v":16.592293125876381},{"$f":"+IF(EnergíaVig!C86=0,0,C86*EnergíaVig!D86/EnergíaVig!C86)","v":17.237894898364495},{"$f":"+IF(EnergíaVig!D86=0,0,D86*EnergíaVig!E86/EnergíaVig!D86)","v":17.679869882301087},{"$f":"+IF(EnergíaVig!E86=0,0,E86*EnergíaVig!F86/EnergíaVig!E86)","v":18.156509630488369},{"$f":"+IF(EnergíaVig!F86=0,0,F86*EnergíaVig!G86/EnergíaVig!F86)","v":18.659805437548297},null,{"$f":"+B86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1312099097483581E-2},{"$f":"+C86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.128000625586161E-2},{"$f":"+D86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1718908339932442E-2},{"$f":"+E86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2019377994483325E-2},{"$f":"+F86*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2343413936987256E-2},null,16.580981026778897,17.226614892108632,17.668150973961154,18.144490252493885,18.647462023611311,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P86:S86)","v":58.712404889348647}]
[{"$f":"+DdaAñoBaseVig!A87","v":"BTD_4 Regular"},{"$f":"+DdaAñoBaseVig!T87","v":16.639499999999998},{"$f":"+IF(EnergíaVig!B87=0,0,B87*EnergíaVig!C87/EnergíaVig!B87)","v":16.592293125876381},{"$f":"+IF(EnergíaVig!C87=0,0,C87*EnergíaVig!D87/EnergíaVig!C87)","v":17.237894898364495},{"$f":"+IF(EnergíaVig!D87=0,0,D87*EnergíaVig!E87/EnergíaVig!D87)","v":17.679869882301087},{"$f":"+IF(EnergíaVig!E87=0,0,E87*EnergíaVig!F87/EnergíaVig!E87)","v":18.156509630488369},{"$f":"+IF(EnergíaVig!F87=0,0,F87*EnergíaVig!G87/EnergíaVig!F87)","v":18.659805437548297},null,{"$f":"+B87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1312099097483581E-2},{"$f":"+C87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.128000625586161E-2},{"$f":"+D87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.1718908339932442E-2},{"$f":"+E87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2019377994483325E-2},{"$f":"+F87*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":1.2343413936987256E-2},null,16.580981026778897,17.226614892108632,17.668150973961154,18.144490252493885,18.647462023611311,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P87:S87)","v":58.712404889348647}]
[{"$f":"+DdaAñoBaseVig!A88","v":"BTD_4 Agro"},{"$f":"+DdaAñoBaseVig!T88","v":0},{"$f":"+IF(EnergíaVig!B88=0,0,B88*EnergíaVig!C88/EnergíaVig!B88)","v":0},{"$f":"+IF(EnergíaVig!C88=0,0,C88*EnergíaVig!D88/EnergíaVig!C88)","v":0},{"$f":"+IF(EnergíaVig!D88=0,0,D88*EnergíaVig!E88/EnergíaVig!D88)","v":0},{"$f":"+IF(EnergíaVig!E88=0,0,E88*EnergíaVig!F88/EnergíaVig!E88)","v":0},{"$f":"+IF(EnergíaVig!F88=0,0,F88*EnergíaVig!G88/EnergíaVig!F88)","v":0},null,{"$f":"+B88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F88*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P88:S88)","v":0}]
[{"$f":"+DdaAñoBaseVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+DdaAñoBaseVig!T89","v":0},{"$f":"+IF(EnergíaVig!B89=0,0,B89*EnergíaVig!C89/EnergíaVig!B89)","v":0},{"$f":"+IF(EnergíaVig!C89=0,0,C89*EnergíaVig!D89/EnergíaVig!C89)","v":0},{"$f":"+IF(EnergíaVig!D89=0,0,D89*EnergíaVig!E89/EnergíaVig!D89)","v":0},{"$f":"+IF(EnergíaVig!E89=0,0,E89*EnergíaVig!F89/EnergíaVig!E89)","v":0},{"$f":"+IF(EnergíaVig!F89=0,0,F89*EnergíaVig!G89/EnergíaVig!F89)","v":0},null,{"$f":"+B89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F89*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P89:S89)","v":0}]
[{"$f":"+DdaAñoBaseVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+DdaAñoBaseVig!T90","v":0},{"$f":"+IF(EnergíaVig!B90=0,0,B90*EnergíaVig!C90/EnergíaVig!B90)","v":0},{"$f":"+IF(EnergíaVig!C90=0,0,C90*EnergíaVig!D90/EnergíaVig!C90)","v":0},{"$f":"+IF(EnergíaVig!D90=0,0,D90*EnergíaVig!E90/EnergíaVig!D90)","v":0},{"$f":"+IF(EnergíaVig!E90=0,0,E90*EnergíaVig!F90/EnergíaVig!E90)","v":0},{"$f":"+IF(EnergíaVig!F90=0,0,F90*EnergíaVig!G90/EnergíaVig!F90)","v":0},null,{"$f":"+B90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F90*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P90:S90)","v":0}]
[{"$f":"+DdaAñoBaseVig!A91","v":"BTD_4 Discap."},{"$f":"+DdaAñoBaseVig!T91","v":0},{"$f":"+IF(EnergíaVig!B91=0,0,B91*EnergíaVig!C91/EnergíaVig!B91)","v":0},{"$f":"+IF(EnergíaVig!C91=0,0,C91*EnergíaVig!D91/EnergíaVig!C91)","v":0},{"$f":"+IF(EnergíaVig!D91=0,0,D91*EnergíaVig!E91/EnergíaVig!D91)","v":0},{"$f":"+IF(EnergíaVig!E91=0,0,E91*EnergíaVig!F91/EnergíaVig!E91)","v":0},{"$f":"+IF(EnergíaVig!F91=0,0,F91*EnergíaVig!G91/EnergíaVig!F91)","v":0},null,{"$f":"+B91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F91*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P91:S91)","v":0}]
[{"$f":"+DdaAñoBaseVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+DdaAñoBaseVig!T92","v":0},{"$f":"+IF(EnergíaVig!B92=0,0,B92*EnergíaVig!C92/EnergíaVig!B92)","v":0},{"$f":"+IF(EnergíaVig!C92=0,0,C92*EnergíaVig!D92/EnergíaVig!C92)","v":0},{"$f":"+IF(EnergíaVig!D92=0,0,D92*EnergíaVig!E92/EnergíaVig!D92)","v":0},{"$f":"+IF(EnergíaVig!E92=0,0,E92*EnergíaVig!F92/EnergíaVig!E92)","v":0},{"$f":"+IF(EnergíaVig!F92=0,0,F92*EnergíaVig!G92/EnergíaVig!F92)","v":0},null,{"$f":"+B92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F92*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P92:S92)","v":0}]
[{"$f":"+DdaAñoBaseVig!A93","v":"BTD_4 Político"},{"$f":"+DdaAñoBaseVig!T93","v":0},{"$f":"+IF(EnergíaVig!B93=0,0,B93*EnergíaVig!C93/EnergíaVig!B93)","v":0},{"$f":"+IF(EnergíaVig!C93=0,0,C93*EnergíaVig!D93/EnergíaVig!C93)","v":0},{"$f":"+IF(EnergíaVig!D93=0,0,D93*EnergíaVig!E93/EnergíaVig!D93)","v":0},{"$f":"+IF(EnergíaVig!E93=0,0,E93*EnergíaVig!F93/EnergíaVig!E93)","v":0},{"$f":"+IF(EnergíaVig!F93=0,0,F93*EnergíaVig!G93/EnergíaVig!F93)","v":0},null,{"$f":"+B93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F93*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P93:S93)","v":0}]
[{"$f":"+DdaAñoBaseVig!A94","v":"BTD_4 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B94=0,0,B94*EnergíaVig!C94/EnergíaVig!B94)","v":0},{"$f":"+IF(EnergíaVig!C94=0,0,C94*EnergíaVig!D94/EnergíaVig!C94)","v":0},{"$f":"+IF(EnergíaVig!D94=0,0,D94*EnergíaVig!E94/EnergíaVig!D94)","v":0},{"$f":"+IF(EnergíaVig!E94=0,0,E94*EnergíaVig!F94/EnergíaVig!E94)","v":0},{"$f":"+IF(EnergíaVig!F94=0,0,F94*EnergíaVig!G94/EnergíaVig!F94)","v":0},null,{"$f":"+B94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F94*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C94-I94","v":0},{"$f":"+D94-J94","v":0},{"$f":"+E94-K94","v":0},{"$f":"+F94-L94","v":0},{"$f":"+G94-M94","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P94:S94)","v":0}]
[{"$f":"+DdaAñoBaseVig!A95","v":"BTS"},null,{"$f":"+IF(EnergíaVig!B95=0,0,B95*EnergíaVig!C95/EnergíaVig!B95)","v":0},{"$f":"+IF(EnergíaVig!C95=0,0,C95*EnergíaVig!D95/EnergíaVig!C95)","v":0},{"$f":"+IF(EnergíaVig!D95=0,0,D95*EnergíaVig!E95/EnergíaVig!D95)","v":0},{"$f":"+IF(EnergíaVig!E95=0,0,E95*EnergíaVig!F95/EnergíaVig!E95)","v":0},{"$f":"+IF(EnergíaVig!F95=0,0,F95*EnergíaVig!G95/EnergíaVig!F95)","v":0},null,{"$f":"+B95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F95*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P95:S95)","v":0}]
[{"$f":"+DdaAñoBaseVig!A96","v":"BTS_1 (0-300)"},null,{"$f":"+IF(EnergíaVig!B96=0,0,B96*EnergíaVig!C96/EnergíaVig!B96)","v":0},{"$f":"+IF(EnergíaVig!C96=0,0,C96*EnergíaVig!D96/EnergíaVig!C96)","v":0},{"$f":"+IF(EnergíaVig!D96=0,0,D96*EnergíaVig!E96/EnergíaVig!D96)","v":0},{"$f":"+IF(EnergíaVig!E96=0,0,E96*EnergíaVig!F96/EnergíaVig!E96)","v":0},{"$f":"+IF(EnergíaVig!F96=0,0,F96*EnergíaVig!G96/EnergíaVig!F96)","v":0},null,{"$f":"+B96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F96*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P96:S96)","v":0}]
[{"$f":"+DdaAñoBaseVig!A97","v":"BTS_1 Regular"},null,{"$f":"+IF(EnergíaVig!B97=0,0,B97*EnergíaVig!C97/EnergíaVig!B97)","v":0},{"$f":"+IF(EnergíaVig!C97=0,0,C97*EnergíaVig!D97/EnergíaVig!C97)","v":0},{"$f":"+IF(EnergíaVig!D97=0,0,D97*EnergíaVig!E97/EnergíaVig!D97)","v":0},{"$f":"+IF(EnergíaVig!E97=0,0,E97*EnergíaVig!F97/EnergíaVig!E97)","v":0},{"$f":"+IF(EnergíaVig!F97=0,0,F97*EnergíaVig!G97/EnergíaVig!F97)","v":0},null,{"$f":"+B97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F97*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P97:S97)","v":0}]
[{"$f":"+DdaAñoBaseVig!A98","v":"BTS_1 Agro"},null,{"$f":"+IF(EnergíaVig!B98=0,0,B98*EnergíaVig!C98/EnergíaVig!B98)","v":0},{"$f":"+IF(EnergíaVig!C98=0,0,C98*EnergíaVig!D98/EnergíaVig!C98)","v":0},{"$f":"+IF(EnergíaVig!D98=0,0,D98*EnergíaVig!E98/EnergíaVig!D98)","v":0},{"$f":"+IF(EnergíaVig!E98=0,0,E98*EnergíaVig!F98/EnergíaVig!E98)","v":0},{"$f":"+IF(EnergíaVig!F98=0,0,F98*EnergíaVig!G98/EnergíaVig!F98)","v":0},null,{"$f":"+B98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F98*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P98:S98)","v":0}]
[{"$f":"+DdaAñoBaseVig!A99","v":"BTS_1 Jub. 1"},null,{"$f":"+IF(EnergíaVig!B99=0,0,B99*EnergíaVig!C99/EnergíaVig!B99)","v":0},{"$f":"+IF(EnergíaVig!C99=0,0,C99*EnergíaVig!D99/EnergíaVig!C99)","v":0},{"$f":"+IF(EnergíaVig!D99=0,0,D99*EnergíaVig!E99/EnergíaVig!D99)","v":0},{"$f":"+IF(EnergíaVig!E99=0,0,E99*EnergíaVig!F99/EnergíaVig!E99)","v":0},{"$f":"+IF(EnergíaVig!F99=0,0,F99*EnergíaVig!G99/EnergíaVig!F99)","v":0},null,{"$f":"+B99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F99*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P99:S99)","v":0}]
[{"$f":"+DdaAñoBaseVig!A100","v":"BTS_1 Jub. 2"},null,{"$f":"+IF(EnergíaVig!B100=0,0,B100*EnergíaVig!C100/EnergíaVig!B100)","v":0},{"$f":"+IF(EnergíaVig!C100=0,0,C100*EnergíaVig!D100/EnergíaVig!C100)","v":0},{"$f":"+IF(EnergíaVig!D100=0,0,D100*EnergíaVig!E100/EnergíaVig!D100)","v":0},{"$f":"+IF(EnergíaVig!E100=0,0,E100*EnergíaVig!F100/EnergíaVig!E100)","v":0},{"$f":"+IF(EnergíaVig!F100=0,0,F100*EnergíaVig!G100/EnergíaVig!F100)","v":0},null,{"$f":"+B100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F100*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P100:S100)","v":0}]
[{"$f":"+DdaAñoBaseVig!A101","v":"BTS_1 Discap."},null,{"$f":"+IF(EnergíaVig!B101=0,0,B101*EnergíaVig!C101/EnergíaVig!B101)","v":0},{"$f":"+IF(EnergíaVig!C101=0,0,C101*EnergíaVig!D101/EnergíaVig!C101)","v":0},{"$f":"+IF(EnergíaVig!D101=0,0,D101*EnergíaVig!E101/EnergíaVig!D101)","v":0},{"$f":"+IF(EnergíaVig!E101=0,0,E101*EnergíaVig!F101/EnergíaVig!E101)","v":0},{"$f":"+IF(EnergíaVig!F101=0,0,F101*EnergíaVig!G101/EnergíaVig!F101)","v":0},null,{"$f":"+B101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F101*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P101:S101)","v":0}]
[{"$f":"+DdaAñoBaseVig!A102","v":"BTS_1 Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B102=0,0,B102*EnergíaVig!C102/EnergíaVig!B102)","v":0},{"$f":"+IF(EnergíaVig!C102=0,0,C102*EnergíaVig!D102/EnergíaVig!C102)","v":0},{"$f":"+IF(EnergíaVig!D102=0,0,D102*EnergíaVig!E102/EnergíaVig!D102)","v":0},{"$f":"+IF(EnergíaVig!E102=0,0,E102*EnergíaVig!F102/EnergíaVig!E102)","v":0},{"$f":"+IF(EnergíaVig!F102=0,0,F102*EnergíaVig!G102/EnergíaVig!F102)","v":0},null,{"$f":"+B102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F102*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P102:S102)","v":0}]
[{"$f":"+DdaAñoBaseVig!A103","v":"BTS_1 Político"},null,{"$f":"+IF(EnergíaVig!B103=0,0,B103*EnergíaVig!C103/EnergíaVig!B103)","v":0},{"$f":"+IF(EnergíaVig!C103=0,0,C103*EnergíaVig!D103/EnergíaVig!C103)","v":0},{"$f":"+IF(EnergíaVig!D103=0,0,D103*EnergíaVig!E103/EnergíaVig!D103)","v":0},{"$f":"+IF(EnergíaVig!E103=0,0,E103*EnergíaVig!F103/EnergíaVig!E103)","v":0},{"$f":"+IF(EnergíaVig!F103=0,0,F103*EnergíaVig!G103/EnergíaVig!F103)","v":0},null,{"$f":"+B103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F103*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P103:S103)","v":0}]
[{"$f":"+DdaAñoBaseVig!A104","v":"BTS_1 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B104=0,0,B104*EnergíaVig!C104/EnergíaVig!B104)","v":0},{"$f":"+IF(EnergíaVig!C104=0,0,C104*EnergíaVig!D104/EnergíaVig!C104)","v":0},{"$f":"+IF(EnergíaVig!D104=0,0,D104*EnergíaVig!E104/EnergíaVig!D104)","v":0},{"$f":"+IF(EnergíaVig!E104=0,0,E104*EnergíaVig!F104/EnergíaVig!E104)","v":0},{"$f":"+IF(EnergíaVig!F104=0,0,F104*EnergíaVig!G104/EnergíaVig!F104)","v":0},null,{"$f":"+B104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F104*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C104-I104","v":0},{"$f":"+D104-J104","v":0},{"$f":"+E104-K104","v":0},{"$f":"+F104-L104","v":0},{"$f":"+G104-M104","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P104:S104)","v":0}]
[{"$f":"+DdaAñoBaseVig!A105","v":"BTS_2 (301-750)"},null,{"$f":"+IF(EnergíaVig!B105=0,0,B105*EnergíaVig!C105/EnergíaVig!B105)","v":0},{"$f":"+IF(EnergíaVig!C105=0,0,C105*EnergíaVig!D105/EnergíaVig!C105)","v":0},{"$f":"+IF(EnergíaVig!D105=0,0,D105*EnergíaVig!E105/EnergíaVig!D105)","v":0},{"$f":"+IF(EnergíaVig!E105=0,0,E105*EnergíaVig!F105/EnergíaVig!E105)","v":0},{"$f":"+IF(EnergíaVig!F105=0,0,F105*EnergíaVig!G105/EnergíaVig!F105)","v":0},null,{"$f":"+B105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F105*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P105:S105)","v":0}]
[{"$f":"+DdaAñoBaseVig!A106","v":"BTS_2 Regular"},null,{"$f":"+IF(EnergíaVig!B106=0,0,B106*EnergíaVig!C106/EnergíaVig!B106)","v":0},{"$f":"+IF(EnergíaVig!C106=0,0,C106*EnergíaVig!D106/EnergíaVig!C106)","v":0},{"$f":"+IF(EnergíaVig!D106=0,0,D106*EnergíaVig!E106/EnergíaVig!D106)","v":0},{"$f":"+IF(EnergíaVig!E106=0,0,E106*EnergíaVig!F106/EnergíaVig!E106)","v":0},{"$f":"+IF(EnergíaVig!F106=0,0,F106*EnergíaVig!G106/EnergíaVig!F106)","v":0},null,{"$f":"+B106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F106*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P106:S106)","v":0}]
[{"$f":"+DdaAñoBaseVig!A107","v":"BTS_2 Agro"},null,{"$f":"+IF(EnergíaVig!B107=0,0,B107*EnergíaVig!C107/EnergíaVig!B107)","v":0},{"$f":"+IF(EnergíaVig!C107=0,0,C107*EnergíaVig!D107/EnergíaVig!C107)","v":0},{"$f":"+IF(EnergíaVig!D107=0,0,D107*EnergíaVig!E107/EnergíaVig!D107)","v":0},{"$f":"+IF(EnergíaVig!E107=0,0,E107*EnergíaVig!F107/EnergíaVig!E107)","v":0},{"$f":"+IF(EnergíaVig!F107=0,0,F107*EnergíaVig!G107/EnergíaVig!F107)","v":0},null,{"$f":"+B107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F107*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P107:S107)","v":0}]
[{"$f":"+DdaAñoBaseVig!A108","v":"BTS_2 Jub. 1"},null,{"$f":"+IF(EnergíaVig!B108=0,0,B108*EnergíaVig!C108/EnergíaVig!B108)","v":0},{"$f":"+IF(EnergíaVig!C108=0,0,C108*EnergíaVig!D108/EnergíaVig!C108)","v":0},{"$f":"+IF(EnergíaVig!D108=0,0,D108*EnergíaVig!E108/EnergíaVig!D108)","v":0},{"$f":"+IF(EnergíaVig!E108=0,0,E108*EnergíaVig!F108/EnergíaVig!E108)","v":0},{"$f":"+IF(EnergíaVig!F108=0,0,F108*EnergíaVig!G108/EnergíaVig!F108)","v":0},null,{"$f":"+B108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F108*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P108:S108)","v":0}]
[{"$f":"+DdaAñoBaseVig!A109","v":"BTS_2 Jub. 2"},null,{"$f":"+IF(EnergíaVig!B109=0,0,B109*EnergíaVig!C109/EnergíaVig!B109)","v":0},{"$f":"+IF(EnergíaVig!C109=0,0,C109*EnergíaVig!D109/EnergíaVig!C109)","v":0},{"$f":"+IF(EnergíaVig!D109=0,0,D109*EnergíaVig!E109/EnergíaVig!D109)","v":0},{"$f":"+IF(EnergíaVig!E109=0,0,E109*EnergíaVig!F109/EnergíaVig!E109)","v":0},{"$f":"+IF(EnergíaVig!F109=0,0,F109*EnergíaVig!G109/EnergíaVig!F109)","v":0},null,{"$f":"+B109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F109*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P109:S109)","v":0}]
[{"$f":"+DdaAñoBaseVig!A110","v":"BTS_2 Discap."},null,{"$f":"+IF(EnergíaVig!B110=0,0,B110*EnergíaVig!C110/EnergíaVig!B110)","v":0},{"$f":"+IF(EnergíaVig!C110=0,0,C110*EnergíaVig!D110/EnergíaVig!C110)","v":0},{"$f":"+IF(EnergíaVig!D110=0,0,D110*EnergíaVig!E110/EnergíaVig!D110)","v":0},{"$f":"+IF(EnergíaVig!E110=0,0,E110*EnergíaVig!F110/EnergíaVig!E110)","v":0},{"$f":"+IF(EnergíaVig!F110=0,0,F110*EnergíaVig!G110/EnergíaVig!F110)","v":0},null,{"$f":"+B110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F110*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P110:S110)","v":0}]
[{"$f":"+DdaAñoBaseVig!A111","v":"BTS_2 Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B111=0,0,B111*EnergíaVig!C111/EnergíaVig!B111)","v":0},{"$f":"+IF(EnergíaVig!C111=0,0,C111*EnergíaVig!D111/EnergíaVig!C111)","v":0},{"$f":"+IF(EnergíaVig!D111=0,0,D111*EnergíaVig!E111/EnergíaVig!D111)","v":0},{"$f":"+IF(EnergíaVig!E111=0,0,E111*EnergíaVig!F111/EnergíaVig!E111)","v":0},{"$f":"+IF(EnergíaVig!F111=0,0,F111*EnergíaVig!G111/EnergíaVig!F111)","v":0},null,{"$f":"+B111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F111*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P111:S111)","v":0}]
[{"$f":"+DdaAñoBaseVig!A112","v":"BTS_2 Político"},null,{"$f":"+IF(EnergíaVig!B112=0,0,B112*EnergíaVig!C112/EnergíaVig!B112)","v":0},{"$f":"+IF(EnergíaVig!C112=0,0,C112*EnergíaVig!D112/EnergíaVig!C112)","v":0},{"$f":"+IF(EnergíaVig!D112=0,0,D112*EnergíaVig!E112/EnergíaVig!D112)","v":0},{"$f":"+IF(EnergíaVig!E112=0,0,E112*EnergíaVig!F112/EnergíaVig!E112)","v":0},{"$f":"+IF(EnergíaVig!F112=0,0,F112*EnergíaVig!G112/EnergíaVig!F112)","v":0},null,{"$f":"+B112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F112*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P112:S112)","v":0}]
[{"$f":"+DdaAñoBaseVig!A113","v":"BTS_2 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B113=0,0,B113*EnergíaVig!C113/EnergíaVig!B113)","v":0},{"$f":"+IF(EnergíaVig!C113=0,0,C113*EnergíaVig!D113/EnergíaVig!C113)","v":0},{"$f":"+IF(EnergíaVig!D113=0,0,D113*EnergíaVig!E113/EnergíaVig!D113)","v":0},{"$f":"+IF(EnergíaVig!E113=0,0,E113*EnergíaVig!F113/EnergíaVig!E113)","v":0},{"$f":"+IF(EnergíaVig!F113=0,0,F113*EnergíaVig!G113/EnergíaVig!F113)","v":0},null,{"$f":"+B113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F113*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C113-I113","v":0},{"$f":"+D113-J113","v":0},{"$f":"+E113-K113","v":0},{"$f":"+F113-L113","v":0},{"$f":"+G113-M113","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P113:S113)","v":0}]
[{"$f":"+DdaAñoBaseVig!A114","v":"BTS_3 (751-más)"},null,{"$f":"+IF(EnergíaVig!B114=0,0,B114*EnergíaVig!C114/EnergíaVig!B114)","v":0},{"$f":"+IF(EnergíaVig!C114=0,0,C114*EnergíaVig!D114/EnergíaVig!C114)","v":0},{"$f":"+IF(EnergíaVig!D114=0,0,D114*EnergíaVig!E114/EnergíaVig!D114)","v":0},{"$f":"+IF(EnergíaVig!E114=0,0,E114*EnergíaVig!F114/EnergíaVig!E114)","v":0},{"$f":"+IF(EnergíaVig!F114=0,0,F114*EnergíaVig!G114/EnergíaVig!F114)","v":0},null,{"$f":"+B114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F114*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P114:S114)","v":0}]
[{"$f":"+DdaAñoBaseVig!A115","v":"BTS_3 Regular"},null,{"$f":"+IF(EnergíaVig!B115=0,0,B115*EnergíaVig!C115/EnergíaVig!B115)","v":0},{"$f":"+IF(EnergíaVig!C115=0,0,C115*EnergíaVig!D115/EnergíaVig!C115)","v":0},{"$f":"+IF(EnergíaVig!D115=0,0,D115*EnergíaVig!E115/EnergíaVig!D115)","v":0},{"$f":"+IF(EnergíaVig!E115=0,0,E115*EnergíaVig!F115/EnergíaVig!E115)","v":0},{"$f":"+IF(EnergíaVig!F115=0,0,F115*EnergíaVig!G115/EnergíaVig!F115)","v":0},null,{"$f":"+B115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F115*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P115:S115)","v":0}]
[{"$f":"+DdaAñoBaseVig!A116","v":"BTS_3 Agro"},null,{"$f":"+IF(EnergíaVig!B116=0,0,B116*EnergíaVig!C116/EnergíaVig!B116)","v":0},{"$f":"+IF(EnergíaVig!C116=0,0,C116*EnergíaVig!D116/EnergíaVig!C116)","v":0},{"$f":"+IF(EnergíaVig!D116=0,0,D116*EnergíaVig!E116/EnergíaVig!D116)","v":0},{"$f":"+IF(EnergíaVig!E116=0,0,E116*EnergíaVig!F116/EnergíaVig!E116)","v":0},{"$f":"+IF(EnergíaVig!F116=0,0,F116*EnergíaVig!G116/EnergíaVig!F116)","v":0},null,{"$f":"+B116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F116*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P116:S116)","v":0}]
[{"$f":"+DdaAñoBaseVig!A117","v":"BTS_3 Jub. 1"},null,{"$f":"+IF(EnergíaVig!B117=0,0,B117*EnergíaVig!C117/EnergíaVig!B117)","v":0},{"$f":"+IF(EnergíaVig!C117=0,0,C117*EnergíaVig!D117/EnergíaVig!C117)","v":0},{"$f":"+IF(EnergíaVig!D117=0,0,D117*EnergíaVig!E117/EnergíaVig!D117)","v":0},{"$f":"+IF(EnergíaVig!E117=0,0,E117*EnergíaVig!F117/EnergíaVig!E117)","v":0},{"$f":"+IF(EnergíaVig!F117=0,0,F117*EnergíaVig!G117/EnergíaVig!F117)","v":0},null,{"$f":"+B117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F117*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P117:S117)","v":0}]
[{"$f":"+DdaAñoBaseVig!A118","v":"BTS_3 Jub. 2"},null,{"$f":"+IF(EnergíaVig!B118=0,0,B118*EnergíaVig!C118/EnergíaVig!B118)","v":0},{"$f":"+IF(EnergíaVig!C118=0,0,C118*EnergíaVig!D118/EnergíaVig!C118)","v":0},{"$f":"+IF(EnergíaVig!D118=0,0,D118*EnergíaVig!E118/EnergíaVig!D118)","v":0},{"$f":"+IF(EnergíaVig!E118=0,0,E118*EnergíaVig!F118/EnergíaVig!E118)","v":0},{"$f":"+IF(EnergíaVig!F118=0,0,F118*EnergíaVig!G118/EnergíaVig!F118)","v":0},null,{"$f":"+B118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F118*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P118:S118)","v":0}]
[{"$f":"+DdaAñoBaseVig!A119","v":"BTS_3 Discap."},null,{"$f":"+IF(EnergíaVig!B119=0,0,B119*EnergíaVig!C119/EnergíaVig!B119)","v":0},{"$f":"+IF(EnergíaVig!C119=0,0,C119*EnergíaVig!D119/EnergíaVig!C119)","v":0},{"$f":"+IF(EnergíaVig!D119=0,0,D119*EnergíaVig!E119/EnergíaVig!D119)","v":0},{"$f":"+IF(EnergíaVig!E119=0,0,E119*EnergíaVig!F119/EnergíaVig!E119)","v":0},{"$f":"+IF(EnergíaVig!F119=0,0,F119*EnergíaVig!G119/EnergíaVig!F119)","v":0},null,{"$f":"+B119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F119*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P119:S119)","v":0}]
[{"$f":"+DdaAñoBaseVig!A120","v":"BTS_3 Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B120=0,0,B120*EnergíaVig!C120/EnergíaVig!B120)","v":0},{"$f":"+IF(EnergíaVig!C120=0,0,C120*EnergíaVig!D120/EnergíaVig!C120)","v":0},{"$f":"+IF(EnergíaVig!D120=0,0,D120*EnergíaVig!E120/EnergíaVig!D120)","v":0},{"$f":"+IF(EnergíaVig!E120=0,0,E120*EnergíaVig!F120/EnergíaVig!E120)","v":0},{"$f":"+IF(EnergíaVig!F120=0,0,F120*EnergíaVig!G120/EnergíaVig!F120)","v":0},null,{"$f":"+B120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F120*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P120:S120)","v":0}]
[{"$f":"+DdaAñoBaseVig!A121","v":"BTS_3 Político"},null,{"$f":"+IF(EnergíaVig!B121=0,0,B121*EnergíaVig!C121/EnergíaVig!B121)","v":0},{"$f":"+IF(EnergíaVig!C121=0,0,C121*EnergíaVig!D121/EnergíaVig!C121)","v":0},{"$f":"+IF(EnergíaVig!D121=0,0,D121*EnergíaVig!E121/EnergíaVig!D121)","v":0},{"$f":"+IF(EnergíaVig!E121=0,0,E121*EnergíaVig!F121/EnergíaVig!E121)","v":0},{"$f":"+IF(EnergíaVig!F121=0,0,F121*EnergíaVig!G121/EnergíaVig!F121)","v":0},null,{"$f":"+B121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F121*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P121:S121)","v":0}]
[{"$f":"+DdaAñoBaseVig!A122","v":"BTS_3 Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B122=0,0,B122*EnergíaVig!C122/EnergíaVig!B122)","v":0},{"$f":"+IF(EnergíaVig!C122=0,0,C122*EnergíaVig!D122/EnergíaVig!C122)","v":0},{"$f":"+IF(EnergíaVig!D122=0,0,D122*EnergíaVig!E122/EnergíaVig!D122)","v":0},{"$f":"+IF(EnergíaVig!E122=0,0,E122*EnergíaVig!F122/EnergíaVig!E122)","v":0},{"$f":"+IF(EnergíaVig!F122=0,0,F122*EnergíaVig!G122/EnergíaVig!F122)","v":0},null,{"$f":"+B122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F122*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C122-I122","v":0},{"$f":"+D122-J122","v":0},{"$f":"+E122-K122","v":0},{"$f":"+F122-L122","v":0},{"$f":"+G122-M122","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P122:S122)","v":0}]
[{"$f":"+DdaAñoBaseVig!A123","v":"Alumbrado Público"},{"$f":"+DdaAñoBaseVig!T123","v":0},{"$f":"+IF(EnergíaVig!B123=0,0,B123*EnergíaVig!C123/EnergíaVig!B123)","v":0},{"$f":"+IF(EnergíaVig!C123=0,0,C123*EnergíaVig!D123/EnergíaVig!C123)","v":0},{"$f":"+IF(EnergíaVig!D123=0,0,D123*EnergíaVig!E123/EnergíaVig!D123)","v":0},{"$f":"+IF(EnergíaVig!E123=0,0,E123*EnergíaVig!F123/EnergíaVig!E123)","v":0},{"$f":"+IF(EnergíaVig!F123=0,0,F123*EnergíaVig!G123/EnergíaVig!F123)","v":0},null,{"$f":"+B123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F123*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P123:S123)","v":0}]
[{"$f":"+DdaAñoBaseVig!A124","v":"GRANDES CLIENTES"},{"$f":"+DdaAñoBaseVig!T124","v":0},{"$f":"+IF(EnergíaVig!B124=0,0,B124*EnergíaVig!C124/EnergíaVig!B124)","v":0},{"$f":"+IF(EnergíaVig!C124=0,0,C124*EnergíaVig!D124/EnergíaVig!C124)","v":0},{"$f":"+IF(EnergíaVig!D124=0,0,D124*EnergíaVig!E124/EnergíaVig!D124)","v":0},{"$f":"+IF(EnergíaVig!E124=0,0,E124*EnergíaVig!F124/EnergíaVig!E124)","v":0},{"$f":"+IF(EnergíaVig!F124=0,0,F124*EnergíaVig!G124/EnergíaVig!F124)","v":0},null,{"$f":"+B124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F124*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P124:S124)","v":0}]
[{"$f":"+DdaAñoBaseVig!A125","v":"MTD_GC"},{"$f":"+DdaAñoBaseVig!T125","v":0},{"$f":"+IF(EnergíaVig!B125=0,0,B125*EnergíaVig!C125/EnergíaVig!B125)","v":0},{"$f":"+IF(EnergíaVig!C125=0,0,C125*EnergíaVig!D125/EnergíaVig!C125)","v":0},{"$f":"+IF(EnergíaVig!D125=0,0,D125*EnergíaVig!E125/EnergíaVig!D125)","v":0},{"$f":"+IF(EnergíaVig!E125=0,0,E125*EnergíaVig!F125/EnergíaVig!E125)","v":0},{"$f":"+IF(EnergíaVig!F125=0,0,F125*EnergíaVig!G125/EnergíaVig!F125)","v":0},null,{"$f":"+B125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F125*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P125:S125)","v":0}]
[{"$f":"+DdaAñoBaseVig!A126","v":"BTD_GC"},{"$f":"+DdaAñoBaseVig!T126","v":0},{"$f":"+IF(EnergíaVig!B126=0,0,B126*EnergíaVig!C126/EnergíaVig!B126)","v":0},{"$f":"+IF(EnergíaVig!C126=0,0,C126*EnergíaVig!D126/EnergíaVig!C126)","v":0},{"$f":"+IF(EnergíaVig!D126=0,0,D126*EnergíaVig!E126/EnergíaVig!D126)","v":0},{"$f":"+IF(EnergíaVig!E126=0,0,E126*EnergíaVig!F126/EnergíaVig!E126)","v":0},{"$f":"+IF(EnergíaVig!F126=0,0,F126*EnergíaVig!G126/EnergíaVig!F126)","v":0},null,{"$f":"+B126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F126*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P126:S126)","v":0}]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},{"$f":"+DdaAñoBaseVig!T127","v":0},{"$f":"+IF(EnergíaVig!B127=0,0,B127*EnergíaVig!C127/EnergíaVig!B127)","v":0},{"$f":"+IF(EnergíaVig!C127=0,0,C127*EnergíaVig!D127/EnergíaVig!C127)","v":0},{"$f":"+IF(EnergíaVig!D127=0,0,D127*EnergíaVig!E127/EnergíaVig!D127)","v":0},{"$f":"+IF(EnergíaVig!E127=0,0,E127*EnergíaVig!F127/EnergíaVig!E127)","v":0},{"$f":"+IF(EnergíaVig!F127=0,0,F127*EnergíaVig!G127/EnergíaVig!F127)","v":0},null,{"$f":"+B127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F127*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C127-I127","v":0},{"$f":"+D127-J127","v":0},{"$f":"+E127-K127","v":0},{"$f":"+F127-L127","v":0},{"$f":"+G127-M127","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P127:S127)","v":0}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},{"$f":"+DdaAñoBaseVig!T128","v":0},{"$f":"+IF(EnergíaVig!B128=0,0,B128*EnergíaVig!C128/EnergíaVig!B128)","v":0},{"$f":"+IF(EnergíaVig!C128=0,0,C128*EnergíaVig!D128/EnergíaVig!C128)","v":0},{"$f":"+IF(EnergíaVig!D128=0,0,D128*EnergíaVig!E128/EnergíaVig!D128)","v":0},{"$f":"+IF(EnergíaVig!E128=0,0,E128*EnergíaVig!F128/EnergíaVig!E128)","v":0},{"$f":"+IF(EnergíaVig!F128=0,0,F128*EnergíaVig!G128/EnergíaVig!F128)","v":0},null,{"$f":"+B128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F128*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P128:S128)","v":0}]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},{"$f":"+DdaAñoBaseVig!T129","v":0},{"$f":"+IF(EnergíaVig!B129=0,0,B129*EnergíaVig!C129/EnergíaVig!B129)","v":0},{"$f":"+IF(EnergíaVig!C129=0,0,C129*EnergíaVig!D129/EnergíaVig!C129)","v":0},{"$f":"+IF(EnergíaVig!D129=0,0,D129*EnergíaVig!E129/EnergíaVig!D129)","v":0},{"$f":"+IF(EnergíaVig!E129=0,0,E129*EnergíaVig!F129/EnergíaVig!E129)","v":0},{"$f":"+IF(EnergíaVig!F129=0,0,F129*EnergíaVig!G129/EnergíaVig!F129)","v":0},null,{"$f":"+B129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F129*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P129:S129)","v":0}]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T130","v":0},{"$f":"+IF(EnergíaVig!B130=0,0,B130*EnergíaVig!C130/EnergíaVig!B130)","v":0},{"$f":"+IF(EnergíaVig!C130=0,0,C130*EnergíaVig!D130/EnergíaVig!C130)","v":0},{"$f":"+IF(EnergíaVig!D130=0,0,D130*EnergíaVig!E130/EnergíaVig!D130)","v":0},{"$f":"+IF(EnergíaVig!E130=0,0,E130*EnergíaVig!F130/EnergíaVig!E130)","v":0},{"$f":"+IF(EnergíaVig!F130=0,0,F130*EnergíaVig!G130/EnergíaVig!F130)","v":0},null,{"$f":"+B130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F130*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P130:S130)","v":0}]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T131","v":0},{"$f":"+IF(EnergíaVig!B131=0,0,B131*EnergíaVig!C131/EnergíaVig!B131)","v":0},{"$f":"+IF(EnergíaVig!C131=0,0,C131*EnergíaVig!D131/EnergíaVig!C131)","v":0},{"$f":"+IF(EnergíaVig!D131=0,0,D131*EnergíaVig!E131/EnergíaVig!D131)","v":0},{"$f":"+IF(EnergíaVig!E131=0,0,E131*EnergíaVig!F131/EnergíaVig!E131)","v":0},{"$f":"+IF(EnergíaVig!F131=0,0,F131*EnergíaVig!G131/EnergíaVig!F131)","v":0},null,{"$f":"+B131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F131*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P131:S131)","v":0}]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},{"$f":"+DdaAñoBaseVig!T132","v":0},{"$f":"+IF(EnergíaVig!B132=0,0,B132*EnergíaVig!C132/EnergíaVig!B132)","v":0},{"$f":"+IF(EnergíaVig!C132=0,0,C132*EnergíaVig!D132/EnergíaVig!C132)","v":0},{"$f":"+IF(EnergíaVig!D132=0,0,D132*EnergíaVig!E132/EnergíaVig!D132)","v":0},{"$f":"+IF(EnergíaVig!E132=0,0,E132*EnergíaVig!F132/EnergíaVig!E132)","v":0},{"$f":"+IF(EnergíaVig!F132=0,0,F132*EnergíaVig!G132/EnergíaVig!F132)","v":0},null,{"$f":"+B132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F132*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P132:S132)","v":0}]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},{"$f":"+DdaAñoBaseVig!T133","v":0},{"$f":"+IF(EnergíaVig!B133=0,0,B133*EnergíaVig!C133/EnergíaVig!B133)","v":0},{"$f":"+IF(EnergíaVig!C133=0,0,C133*EnergíaVig!D133/EnergíaVig!C133)","v":0},{"$f":"+IF(EnergíaVig!D133=0,0,D133*EnergíaVig!E133/EnergíaVig!D133)","v":0},{"$f":"+IF(EnergíaVig!E133=0,0,E133*EnergíaVig!F133/EnergíaVig!E133)","v":0},{"$f":"+IF(EnergíaVig!F133=0,0,F133*EnergíaVig!G133/EnergíaVig!F133)","v":0},null,{"$f":"+B133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F133*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P133:S133)","v":0}]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T134","v":0},{"$f":"+IF(EnergíaVig!B134=0,0,B134*EnergíaVig!C134/EnergíaVig!B134)","v":0},{"$f":"+IF(EnergíaVig!C134=0,0,C134*EnergíaVig!D134/EnergíaVig!C134)","v":0},{"$f":"+IF(EnergíaVig!D134=0,0,D134*EnergíaVig!E134/EnergíaVig!D134)","v":0},{"$f":"+IF(EnergíaVig!E134=0,0,E134*EnergíaVig!F134/EnergíaVig!E134)","v":0},{"$f":"+IF(EnergíaVig!F134=0,0,F134*EnergíaVig!G134/EnergíaVig!F134)","v":0},null,{"$f":"+B134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F134*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P134:S134)","v":0}]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T135","v":0},{"$f":"+IF(EnergíaVig!B135=0,0,B135*EnergíaVig!C135/EnergíaVig!B135)","v":0},{"$f":"+IF(EnergíaVig!C135=0,0,C135*EnergíaVig!D135/EnergíaVig!C135)","v":0},{"$f":"+IF(EnergíaVig!D135=0,0,D135*EnergíaVig!E135/EnergíaVig!D135)","v":0},{"$f":"+IF(EnergíaVig!E135=0,0,E135*EnergíaVig!F135/EnergíaVig!E135)","v":0},{"$f":"+IF(EnergíaVig!F135=0,0,F135*EnergíaVig!G135/EnergíaVig!F135)","v":0},null,{"$f":"+B135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F135*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P135:S135)","v":0}]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},{"$f":"+DdaAñoBaseVig!T136","v":0},{"$f":"+IF(EnergíaVig!B136=0,0,B136*EnergíaVig!C136/EnergíaVig!B136)","v":0},{"$f":"+IF(EnergíaVig!C136=0,0,C136*EnergíaVig!D136/EnergíaVig!C136)","v":0},{"$f":"+IF(EnergíaVig!D136=0,0,D136*EnergíaVig!E136/EnergíaVig!D136)","v":0},{"$f":"+IF(EnergíaVig!E136=0,0,E136*EnergíaVig!F136/EnergíaVig!E136)","v":0},{"$f":"+IF(EnergíaVig!F136=0,0,F136*EnergíaVig!G136/EnergíaVig!F136)","v":0},null,{"$f":"+B136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F136*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P136:S136)","v":0}]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},{"$f":"+DdaAñoBaseVig!T137","v":0},{"$f":"+IF(EnergíaVig!B137=0,0,B137*EnergíaVig!C137/EnergíaVig!B137)","v":0},{"$f":"+IF(EnergíaVig!C137=0,0,C137*EnergíaVig!D137/EnergíaVig!C137)","v":0},{"$f":"+IF(EnergíaVig!D137=0,0,D137*EnergíaVig!E137/EnergíaVig!D137)","v":0},{"$f":"+IF(EnergíaVig!E137=0,0,E137*EnergíaVig!F137/EnergíaVig!E137)","v":0},{"$f":"+IF(EnergíaVig!F137=0,0,F137*EnergíaVig!G137/EnergíaVig!F137)","v":0},null,{"$f":"+B137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F137*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P137:S137)","v":0}]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+DdaAñoBaseVig!T138","v":0},{"$f":"+IF(EnergíaVig!B138=0,0,B138*EnergíaVig!C138/EnergíaVig!B138)","v":0},{"$f":"+IF(EnergíaVig!C138=0,0,C138*EnergíaVig!D138/EnergíaVig!C138)","v":0},{"$f":"+IF(EnergíaVig!D138=0,0,D138*EnergíaVig!E138/EnergíaVig!D138)","v":0},{"$f":"+IF(EnergíaVig!E138=0,0,E138*EnergíaVig!F138/EnergíaVig!E138)","v":0},{"$f":"+IF(EnergíaVig!F138=0,0,F138*EnergíaVig!G138/EnergíaVig!F138)","v":0},null,{"$f":"+B138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F138*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P138:S138)","v":0}]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+DdaAñoBaseVig!T139","v":0},{"$f":"+IF(EnergíaVig!B139=0,0,B139*EnergíaVig!C139/EnergíaVig!B139)","v":0},{"$f":"+IF(EnergíaVig!C139=0,0,C139*EnergíaVig!D139/EnergíaVig!C139)","v":0},{"$f":"+IF(EnergíaVig!D139=0,0,D139*EnergíaVig!E139/EnergíaVig!D139)","v":0},{"$f":"+IF(EnergíaVig!E139=0,0,E139*EnergíaVig!F139/EnergíaVig!E139)","v":0},{"$f":"+IF(EnergíaVig!F139=0,0,F139*EnergíaVig!G139/EnergíaVig!F139)","v":0},null,{"$f":"+B139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F139*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P139:S139)","v":0}]
[{"$f":"+DdaAñoBaseVig!A140","v":"BTS Prepago"},{"$f":"+DdaAñoBaseVig!T140","v":0},{"$f":"+IF(EnergíaVig!B140=0,0,B140*EnergíaVig!C140/EnergíaVig!B140)","v":0},{"$f":"+IF(EnergíaVig!C140=0,0,C140*EnergíaVig!D140/EnergíaVig!C140)","v":0},{"$f":"+IF(EnergíaVig!D140=0,0,D140*EnergíaVig!E140/EnergíaVig!D140)","v":0},{"$f":"+IF(EnergíaVig!E140=0,0,E140*EnergíaVig!F140/EnergíaVig!E140)","v":0},{"$f":"+IF(EnergíaVig!F140=0,0,F140*EnergíaVig!G140/EnergíaVig!F140)","v":0},null,{"$f":"+B140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F140*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C140-I140","v":0},{"$f":"+D140-J140","v":0},{"$f":"+E140-K140","v":0},{"$f":"+F140-L140","v":0},{"$f":"+G140-M140","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P140:S140)","v":0}]
[{"$f":"+DdaAñoBaseVig!A141","v":"BTS Prep"},null,{"$f":"+IF(EnergíaVig!B141=0,0,B141*EnergíaVig!C141/EnergíaVig!B141)","v":0},{"$f":"+IF(EnergíaVig!C141=0,0,C141*EnergíaVig!D141/EnergíaVig!C141)","v":0},{"$f":"+IF(EnergíaVig!D141=0,0,D141*EnergíaVig!E141/EnergíaVig!D141)","v":0},{"$f":"+IF(EnergíaVig!E141=0,0,E141*EnergíaVig!F141/EnergíaVig!E141)","v":0},{"$f":"+IF(EnergíaVig!F141=0,0,F141*EnergíaVig!G141/EnergíaVig!F141)","v":0},null,{"$f":"+B141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F141*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P141:S141)","v":0}]
[{"$f":"+DdaAñoBaseVig!A142","v":"BTS Prepago Regular"},null,{"$f":"+IF(EnergíaVig!B142=0,0,B142*EnergíaVig!C142/EnergíaVig!B142)","v":0},{"$f":"+IF(EnergíaVig!C142=0,0,C142*EnergíaVig!D142/EnergíaVig!C142)","v":0},{"$f":"+IF(EnergíaVig!D142=0,0,D142*EnergíaVig!E142/EnergíaVig!D142)","v":0},{"$f":"+IF(EnergíaVig!E142=0,0,E142*EnergíaVig!F142/EnergíaVig!E142)","v":0},{"$f":"+IF(EnergíaVig!F142=0,0,F142*EnergíaVig!G142/EnergíaVig!F142)","v":0},null,{"$f":"+B142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F142*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P142:S142)","v":0}]
[{"$f":"+DdaAñoBaseVig!A143","v":"BTS Prepago Agro"},null,{"$f":"+IF(EnergíaVig!B143=0,0,B143*EnergíaVig!C143/EnergíaVig!B143)","v":0},{"$f":"+IF(EnergíaVig!C143=0,0,C143*EnergíaVig!D143/EnergíaVig!C143)","v":0},{"$f":"+IF(EnergíaVig!D143=0,0,D143*EnergíaVig!E143/EnergíaVig!D143)","v":0},{"$f":"+IF(EnergíaVig!E143=0,0,E143*EnergíaVig!F143/EnergíaVig!E143)","v":0},{"$f":"+IF(EnergíaVig!F143=0,0,F143*EnergíaVig!G143/EnergíaVig!F143)","v":0},null,{"$f":"+B143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F143*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P143:S143)","v":0}]
[{"$f":"+DdaAñoBaseVig!A144","v":"BTS Prepago Jub. 1"},null,{"$f":"+IF(EnergíaVig!B144=0,0,B144*EnergíaVig!C144/EnergíaVig!B144)","v":0},{"$f":"+IF(EnergíaVig!C144=0,0,C144*EnergíaVig!D144/EnergíaVig!C144)","v":0},{"$f":"+IF(EnergíaVig!D144=0,0,D144*EnergíaVig!E144/EnergíaVig!D144)","v":0},{"$f":"+IF(EnergíaVig!E144=0,0,E144*EnergíaVig!F144/EnergíaVig!E144)","v":0},{"$f":"+IF(EnergíaVig!F144=0,0,F144*EnergíaVig!G144/EnergíaVig!F144)","v":0},null,{"$f":"+B144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F144*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P144:S144)","v":0}]
[{"$f":"+DdaAñoBaseVig!A145","v":"BTS Prepago Jub. 2"},null,{"$f":"+IF(EnergíaVig!B145=0,0,B145*EnergíaVig!C145/EnergíaVig!B145)","v":0},{"$f":"+IF(EnergíaVig!C145=0,0,C145*EnergíaVig!D145/EnergíaVig!C145)","v":0},{"$f":"+IF(EnergíaVig!D145=0,0,D145*EnergíaVig!E145/EnergíaVig!D145)","v":0},{"$f":"+IF(EnergíaVig!E145=0,0,E145*EnergíaVig!F145/EnergíaVig!E145)","v":0},{"$f":"+IF(EnergíaVig!F145=0,0,F145*EnergíaVig!G145/EnergíaVig!F145)","v":0},null,{"$f":"+B145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F145*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P145:S145)","v":0}]
[{"$f":"+DdaAñoBaseVig!A146","v":"BTS Prepago Discap."},null,{"$f":"+IF(EnergíaVig!B146=0,0,B146*EnergíaVig!C146/EnergíaVig!B146)","v":0},{"$f":"+IF(EnergíaVig!C146=0,0,C146*EnergíaVig!D146/EnergíaVig!C146)","v":0},{"$f":"+IF(EnergíaVig!D146=0,0,D146*EnergíaVig!E146/EnergíaVig!D146)","v":0},{"$f":"+IF(EnergíaVig!E146=0,0,E146*EnergíaVig!F146/EnergíaVig!E146)","v":0},{"$f":"+IF(EnergíaVig!F146=0,0,F146*EnergíaVig!G146/EnergíaVig!F146)","v":0},null,{"$f":"+B146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F146*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P146:S146)","v":0}]
[{"$f":"+DdaAñoBaseVig!A147","v":"BTS Prepago Discapacitados 601-más"},null,{"$f":"+IF(EnergíaVig!B147=0,0,B147*EnergíaVig!C147/EnergíaVig!B147)","v":0},{"$f":"+IF(EnergíaVig!C147=0,0,C147*EnergíaVig!D147/EnergíaVig!C147)","v":0},{"$f":"+IF(EnergíaVig!D147=0,0,D147*EnergíaVig!E147/EnergíaVig!D147)","v":0},{"$f":"+IF(EnergíaVig!E147=0,0,E147*EnergíaVig!F147/EnergíaVig!E147)","v":0},{"$f":"+IF(EnergíaVig!F147=0,0,F147*EnergíaVig!G147/EnergíaVig!F147)","v":0},null,{"$f":"+B147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F147*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P147:S147)","v":0}]
[{"$f":"+DdaAñoBaseVig!A148","v":"BTS Prepago Político"},null,{"$f":"+IF(EnergíaVig!B148=0,0,B148*EnergíaVig!C148/EnergíaVig!B148)","v":0},{"$f":"+IF(EnergíaVig!C148=0,0,C148*EnergíaVig!D148/EnergíaVig!C148)","v":0},{"$f":"+IF(EnergíaVig!D148=0,0,D148*EnergíaVig!E148/EnergíaVig!D148)","v":0},{"$f":"+IF(EnergíaVig!E148=0,0,E148*EnergíaVig!F148/EnergíaVig!E148)","v":0},{"$f":"+IF(EnergíaVig!F148=0,0,F148*EnergíaVig!G148/EnergíaVig!F148)","v":0},null,{"$f":"+B148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F148*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P148:S148)","v":0}]
[{"$f":"+DdaAñoBaseVig!A149","v":"BTS Prepago Cruz Roja"},null,{"$f":"+IF(EnergíaVig!B149=0,0,B149*EnergíaVig!C149/EnergíaVig!B149)","v":0},{"$f":"+IF(EnergíaVig!C149=0,0,C149*EnergíaVig!D149/EnergíaVig!C149)","v":0},{"$f":"+IF(EnergíaVig!D149=0,0,D149*EnergíaVig!E149/EnergíaVig!D149)","v":0},{"$f":"+IF(EnergíaVig!E149=0,0,E149*EnergíaVig!F149/EnergíaVig!E149)","v":0},{"$f":"+IF(EnergíaVig!F149=0,0,F149*EnergíaVig!G149/EnergíaVig!F149)","v":0},null,{"$f":"+B149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+C149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+D149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+E149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},{"$f":"+F149*ProyDda!$C$26/SUM(ProyDda!$C$23:$C$26)","v":0},null,{"$f":"+C149-I149","v":0},{"$f":"+D149-J149","v":0},{"$f":"+E149-K149","v":0},{"$f":"+F149-L149","v":0},{"$f":"+G149-M149","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$69:$I$69,P149:S149)","v":0}]

{"sheet":"ITV_CD","index":20,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[1,15,1,17],[4,20,5,20],[4,26,5,26],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,12,5,12],[4,14,4,18]]}
["Ingreso a Tarifa Vigente - Cargo de Distribución"]
["Componente de Costo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CD",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloq$Ue","S$Ub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Desc$Uento","A$Uxiliar Energia","A$Uxiliar Potencia",null,null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O127,O58,O140)","v":34991082.697406247},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P127,P58,P140)","v":35534610.487935089},36101940.714451469,36711850.27292493,117553359.92633995,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W127,W58,W140)","v":27082016.313033655},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X127,X58,X140)","v":27775085.07976602},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y127,Y58,Y140)","v":92296779.046299756},null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},"ATH",1,null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CD"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":0},{"$f":"+SUM(P9:P11)","v":0},{"$f":"+SUM(Q9:Q11)","v":0},{"$f":"+SUM(R9:R11)","v":0},{"$f":"+SUM(S9:S11)","v":0},null,null,null,{"$f":"+SUM(W9:W11)","v":70980.041060279444},{"$f":"+SUM(X9:X11)","v":72799.333441038674},{"$f":"+SUM(Y9:Y11)","v":241916.87896284097},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":1.1528078091689142E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},"ATH",1,"Regular","Ep","Pp",0,"ATH1EpCD","ATH1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":37556.701851411242},{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":38519.319236581425},{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":128002.18146275032},null,6.0996948626962431E-4]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},"ATH",1,"Regular","Efpm","Pfp",0,{"$f":"+B10&C10&E10&$A$3","v":"ATH1EfpmCD"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.13},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":12262.778156714085},{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":12577.085933015656},{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":41794.467497794547},null,1.9916340157031639E-4]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},"ATH",1,"Regular","Efpb","Pfp",0,"ATH1EfpbCD","ATH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.13},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":21160.561052154117},{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":21702.928271441593},{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":72120.230002296099},null,3.4367492132897343E-4]
[{"$f":"+EnergíaVig!A12","v":"ATD"},"ATD",1,"Regular","Et","Pp",0,"ATD1EtCD","ATD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":0},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":16.78},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":93.809190697061069},{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":96.213617960429602},{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":319.72405612149765},null,1.5235827704797627E-6]
[{"$f":"+EnergíaVig!A13","v":"MTH"},"MTH",1,"",null,null,"","MTH1CD","MTH1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":0},{"$f":"+SUM(P14:P16)","v":0},{"$f":"+SUM(Q14:Q16)","v":0},{"$f":"+SUM(R14:R16)","v":0},{"$f":"+SUM(S14:S16)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":2100900.502239251},{"$f":"+SUM(X14:X16)","v":2154748.7702785889},{"$f":"+SUM(Y14:Y16)","v":7160369.0970192822},null,3.4121345509105679E-2]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},"MTH",1,"Regular","Ep","Pp",0,"MTH1EpCD","MTH1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.2},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":940159.99110225355},{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":964257.27088622039},{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":3204289.0843080347},null,1.5269416069940322E-2]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},"MTH",1,"Regular","Efpm","Pfp",0,{"$f":"+B15&C15&E15&$A$3","v":"MTH1EfpmCD"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":431262.55333670042},{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":442316.26175490103},{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":1469845.4573752482},null,7.0042624921343834E-3]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},"MTH",1,"Regular","Efpb","Pfp",0,"MTH1EfpbCD","MTH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":729477.95780029695},{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":748175.23763746722},{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":2486234.5553359995},null,1.1847666947030972E-2]
[{"$f":"+EnergíaVig!A17","v":"MTD"},"MTD",1,null,null,null,null,"MTD1CD","MTD1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":0},{"$f":"+SUM(P18:P53)","v":0},{"$f":"+SUM(Q18:Q53)","v":0},{"$f":"+SUM(R18:R53)","v":0},{"$f":"+SUM(S18:S53)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":7483467.5772850011},{"$f":"+SUM(X18:X53)","v":7674850.0687406212},{"$f":"+SUM(Y18:Y53)","v":25503365.466946453},null,0.12153132512469571]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},"MTD",1,null,null,null,null,"MTD1CD","MTD1CD",null,null,null,{"$f":"+M19","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":22.12}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},"MTD",1,"Regular","Et","Pp",0,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":0},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":7383917.9003612166},{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":7572768.9944058834},{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":25164174.492380239}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},"MTD",1,"Agropecuario","Et","Pp",0.05,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":0},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":97943.110322615219},{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":100453.4942516196},{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":333813.43841486651}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},"MTD",1,"Jubilados - 1","Et","Pp",0.25,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":0},{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},"MTD",1,"Jubilados - 2","Et","Pp",0.25,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V22-ClientesVig!P22*(0.6*12))+(ClientesVig!P22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!W22-ClientesVig!Q22*(0.6*12))+(ClientesVig!Q22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!X22-ClientesVig!R22*(0.6*12))+(ClientesVig!R22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!Y22-ClientesVig!S22*(0.6*12))+(ClientesVig!S22*(0.6*12))*(1-$G22))*$M22*1000","v":0},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":1606.5666011690068},{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":1627.58008311816},{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":5377.536151347027}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},"MTD",1,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B23&C23&E23&$A$3","v":"MTD1EtCD"},{"$f":"+B23&C23&F23&$A$3","v":"MTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},"MTD",1,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B24&C24&E24&$A$3","v":"MTD1EtCD"},{"$f":"+B24&C24&F24&$A$3","v":"MTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V24-ClientesVig!P24*(0.6*12))+(ClientesVig!P24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!Q24*(0.6*12))+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!R24*(0.6*12))+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!S24*(0.6*12))+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},"MTD",1,"Político","Et","Pp",0.5,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},"MTD",1,"Cruz Roja","Et","Pp",1,"MTD1EtCD","MTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},"MTD",2,null,null,null,null,"MTD2CD","MTD2CD",null,null,null,{"$f":"+M28","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":22.12}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},"MTD",2,"Regular","Et","Pp",0,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!Q28*V28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},"MTD",2,"Agropecuario","Et","Pp",0.05,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!Q29*V29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},"MTD",2,"Jubilados - 1","Et","Pp",0.25,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!Q30*V30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},"MTD",2,"Jubilados - 2","Et","Pp",0.25,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-($P$4*12)*ClientesVig!Q31)+$M22*($P$4*12)*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-($P$4*12)*ClientesVig!R31)+$M22*($P$4*12)*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-($P$4*12)*ClientesVig!S31)+$M22*($P$4*12)*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-($P$4*12)*ClientesVig!T31)+$M22*($P$4*12)*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!Q31*V31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},"MTD",2,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B32&C32&E32&$A$3","v":"MTD2EtCD"},{"$f":"+B32&C32&F32&$A$3","v":"MTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!Q32*V32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},"MTD",2,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B33&C33&E33&$A$3","v":"MTD2EtCD"},{"$f":"+B33&C33&F33&$A$3","v":"MTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!Q33*V33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},"MTD",2,"Político","Et","Pp",0.5,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!Q34*V34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},"MTD",2,"Cruz Roja","Et","Pp",1,"MTD2EtCD","MTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},"MTD",3,null,null,null,null,"MTD3CD","MTD3CD",null,null,null,{"$f":"+M37","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":22.12}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},"MTD",3,"Regular","Et","Pp",0,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!Q37*V37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},"MTD",3,"Agropecuario","Et","Pp",0.05,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!Q38*V38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},"MTD",3,"Jubilados - 1","Et","Pp",0.25,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!Q39*V39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},"MTD",3,"Jubilados - 2","Et","Pp",0.25,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!Q40*V40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},"MTD",3,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B41&C41&E41&$A$3","v":"MTD3EtCD"},{"$f":"+B41&C41&F41&$A$3","v":"MTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!Q41*V41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},"MTD",3,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B42&C42&E42&$A$3","v":"MTD3EtCD"},{"$f":"+B42&C42&F42&$A$3","v":"MTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!Q42*V42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},"MTD",3,"Político","Et","Pp",0.5,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!Q43*V43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},"MTD",3,"Cruz Roja","Et","Pp",1,"MTD3EtCD","MTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},"MTD",4,null,null,null,null,"MTD4CD","MTD4CD",null,null,null,{"$f":"+M46","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":22.12}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},"MTD",4,"Regular","Et","Pp",0,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!Q46*V46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},"MTD",4,"Agropecuario","Et","Pp",0.05,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!Q47*V47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},"MTD",4,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B48&C48&E48&$A$3","v":"MTD4EtCD"},{"$f":"+B48&C48&F48&$A$3","v":"MTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!Q48*V48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},"MTD",4,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B49&C49&E49&$A$3","v":"MTD4EtCD"},{"$f":"+B49&C49&F49&$A$3","v":"MTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!Q49*V49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},"MTD",4,"Jubilados - 1","Et","Pp",0.25,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!Q50*V50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},"MTD",4,"Jubilados - 2","Et","Pp",0.25,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!Q51*V51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},"MTD",4,"Político","Et","Pp",0.5,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!Q52*V52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},"MTD",4,"Cruz Roja","Et","Pp",0.5,"MTD4EtCD","MTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":22.12},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},"BTH",1,null,null,null,null,"BTH1CD","BTH1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":0},{"$f":"+SUM(P55:P57)","v":0},{"$f":"+SUM(Q55:Q57)","v":0},{"$f":"+SUM(R55:R57)","v":0},{"$f":"+SUM(S55:S57)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":60115.760694473298},{"$f":"+SUM(X55:X57)","v":61656.590253900009},{"$f":"+SUM(Y55:Y57)","v":204888.82489280932},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":9.7635782323462149E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},"BTH",1,"Regular","Ep","Pp",0,"BTH1EpCD","BTH1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.88},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":39333.643302086879},{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":40341.805547389282},{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":134058.42098340782},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":6.3882931714849317E-4}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},"BTH",1,"Regular","Efpm","Pfp",0,{"$f":"+B56&C56&E56&$A$3","v":"BTH1EfpmCD"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.89},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":12982.046553805227},{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":13314.789928269352},{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":44245.905439526978},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":2.1084525202671306E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},"BTH",1,"Regular","Efpb","Pfp",0,"BTH1EfpbCD","BTH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.89},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":7800.0708385811849},{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":7999.9947782413747},{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":26584.498469874532},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":1.2668325405941534E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},"BTD",1,null,null,null,null,"BTD1CD","BTD1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":0},{"$f":"+SUM(P59:P94)","v":0},{"$f":"+SUM(Q59:Q94)","v":0},{"$f":"+SUM(R59:R94)","v":0},{"$f":"+SUM(S59:S94)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":17366458.622563951},{"$f":"+SUM(X59:X94)","v":17810934.103433911},{"$f":"+SUM(Y59:Y94)","v":59185919.054422244},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":0.28203897955073032}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},"BTD",1,null,null,null,null,"BTD1CD","BTD1CD",null,null,null,{"$f":"+M60","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":23.36}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},"BTD",1,"Regular","Et","Pp",0,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":0},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":6589340.0005555712},{"$f":"+PotenciaVig!Q60*U60*12*(1-$G60)*1000","v":6757605.7462771153},{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":22455025.517238166}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},"BTD",1,"Agropecuario","Et","Pp",0.05,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":0},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":35657.248985135826},{"$f":"+PotenciaVig!Q61*U61*12*(1-$G61)*1000","v":36571.181414991705},{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":121528.39387003622}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},"BTD",1,"Jubilados - 1","Et","Pp",0.25,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!Q62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},"BTD",1,"Jubilados - 2","Et","Pp",0.25,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V63-ClientesVig!P63*0.6*12)+(ClientesVig!P63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},{"$f":"+PotenciaVig!Q63*U63*12*(1-$G63)*1000","v":0},{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},"BTD",1,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B64&C64&E64&$A$3","v":"BTD1EtCD"},{"$f":"+B64&C64&F64&$A$3","v":"BTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!Q64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},"BTD",1,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B65&C65&E65&$A$3","v":"BTD1EtCD"},{"$f":"+B65&C65&F65&$A$3","v":"BTD1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V65-ClientesVig!P65*0.6*12)+(ClientesVig!P65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!Q65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},"BTD",1,"Político","Et","Pp",0.5,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},{"$f":"+PotenciaVig!Q66*U66*12*(1-$G66)*1000","v":0},{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},"BTD",1,"Cruz Roja","Et","Pp",1,"BTD1EtCD","BTD1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},"BTD",2,null,null,null,null,"BTD2CD","BTD2CD",null,null,null,{"$f":"+M69","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":23.36}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},"BTD",2,"Regular","Et","Pp",0,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":0},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":4310261.5169312535},{"$f":"+PotenciaVig!Q69*U69*12*(1-$G69)*1000","v":4420718.9690014692},{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":14690304.8845185}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},"BTD",2,"Agropecuario","Et","Pp",0.05,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":0},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":8822.4121200336049},{"$f":"+PotenciaVig!Q70*U70*12*(1-$G70)*1000","v":9048.5397315443388},{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":30068.880957534744}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},"BTD",2,"Jubilados - 1","Et","Pp",0.25,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!Q71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},"BTD",2,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B72&C72&E72&$A$3","v":"BTD2EtCD"},{"$f":"+B72&C72&F72&$A$3","v":"BTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},{"$f":"+PotenciaVig!Q72*U72*12*(1-$G72)*1000","v":0},{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},"BTD",2,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B73&C73&E73&$A$3","v":"BTD2EtCD"},{"$f":"+B73&C73&F73&$A$3","v":"BTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!Q73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},"BTD",2,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B74&C74&E74&$A$3","v":"BTD2EtCD"},{"$f":"+B74&C74&F74&$A$3","v":"BTD2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!Q74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},"BTD",2,"Político","Et","Pp",0.5,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},{"$f":"+PotenciaVig!Q75*U75*12*(1-$G75)*1000","v":0},{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},"BTD",2,"Cruz Roja","Et","Pp",1,"BTD2EtCD","BTD2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},"BTD",3,null,null,null,null,"BTD3CD","BTD3CD",null,null,null,{"$f":"+M78","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":23.36}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},"BTD",3,"Regular","Et","Pp",0,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":0},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":1564188.5172684574},{"$f":"+PotenciaVig!Q78*U78*12*(1-$G78)*1000","v":1604280.2981272608},{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":5331126.8710839683}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},"BTD",3,"Agropecuario","Et","Pp",0.05,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":0},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":29224.240147611312},{"$f":"+PotenciaVig!Q79*U79*12*(1-$G79)*1000","v":29973.287860740624},{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":99603.168171833822}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},"BTD",3,"Jubilados - 1","Et","Pp",0.25,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!Q80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},"BTD",3,"Jubilados - 2","Et","Pp",0.25,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!Q81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},"BTD",3,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B82&C82&E82&$A$3","v":"BTD3EtCD"},{"$f":"+B82&C82&F82&$A$3","v":"BTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!Q82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},"BTD",3,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B83&C83&E83&$A$3","v":"BTD3EtCD"},{"$f":"+B83&C83&F83&$A$3","v":"BTD3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!Q83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},"BTD",3,"Político","Et","Pp",0.5,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!Q84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},"BTD",3,"Cruz Roja","Et","Pp",1,"BTD3EtCD","BTD3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},"BTD",4,null,null,null,null,"BTD4CD","BTD4CD",null,null,null,{"$f":"+M87","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":23.36}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},"BTD",4,"Regular","Et","Pp",0,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":0},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":4828964.6865558913},{"$f":"+PotenciaVig!Q87*U87*12*(1-$G87)*1000","v":4952736.0810207902},{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":16458261.338582212}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},"BTD",4,"Agropecuario","Et","Pp",0.05,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},{"$f":"+PotenciaVig!Q88*U88*12*(1-$G88)*1000","v":0},{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},"BTD",4,"Jubilados - 1","Et","Pp",0.25,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!Q89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},"BTD",4,"Jubilados - 2","Et","Pp",0.25,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!Q90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},"BTD",4,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B91&C91&E91&$A$3","v":"BTD4EtCD"},{"$f":"+B91&C91&F91&$A$3","v":"BTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!Q91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},"BTD",4,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B92&C92&E92&$A$3","v":"BTD4EtCD"},{"$f":"+B92&C92&F92&$A$3","v":"BTD4PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!Q92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},"BTD",4,"Político","Et","Pp",0.5,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!Q93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},"BTD",4,"Cruz Roja","Et","Pp",1,"BTD4EtCD","BTD4PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":23.36},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},"BTS",1,null,null,null,null,"BTS1CD","BTS1CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":34977257.859610654},{"$f":"+SUM(P96:P122)","v":35520584.673398606},{"$f":"+SUM(Q96:Q122)","v":36087706.727198265},{"$f":"+SUM(R96:R122)","v":36697391.828301616},{"$f":"+SUM(S96:S122)","v":117506982.37866664},null,{"$f":"+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.5599566574220245}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},"BTS",1,null,null,null,null,"BTS1CD","BTS1CD",null,null,null,{"$f":"+M97","v":5.935E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},"BTS",1,"Regular","Et","Pp",0,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":8385011.6194151146},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":8486500.0732758455},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":8589680.2379445639},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":8702074.89930599},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":28030439.512623899},null,{"$f":"+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!Q97*V97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},"BTS",1,"Agropecuario","Et","Pp",0.05,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":2567.1617560393452},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":2633.413921172752},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":2705.0332554999977},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":2780.7626146975067},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":8752.035535987181},null,{"$f":"+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!Q98*V98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},"BTS",1,"Jubilados - 1","Et","Pp",0.25,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":2797685.7720353464},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":2829757.3808666971},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":2862027.952305425},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":2897262.6034280588},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":9343493.2040230855},null,{"$f":"+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!Q99*V99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},"BTS",1,"Jubilados - 2","Et","Pp",0.25,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12)+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12)+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12)+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12)+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!Q100*V100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},"BTS",1,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B101&C101&E101&$A$3","v":"BTS1EtCD"},{"$f":"+B101&C101&F101&$A$3","v":"BTS1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":11161.308432888727},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":11291.894980672279},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":11423.402273316658},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":11566.756025046465},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":37287.862758588155},null,{"$f":"+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!Q101*V101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},"BTS",1,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B102&C102&E102&$A$3","v":"BTS1EtCD"},{"$f":"+B102&C102&F102&$A$3","v":"BTS1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!Q102*V102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},"BTS",1,"Político","Et","Pp",0.5,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":61.741431662821107},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":63.337368842825605},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":65.063596663818061},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":66.889500006019759},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":210.50519580269761},null,{"$f":"+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!Q103*V103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},"BTS",1,"Cruz Roja","Et","Pp",1,"BTS1EtCD","BTS1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},"BTS",2,null,null,null,null,"BTS2CD","BTS2CD",null,null,null,{"$f":"+M106","v":5.935E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},"BTS",2,"Regular","Et","Pp",0,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":6460487.6727716569},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":6558908.8596564597},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":6660645.7761550723},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":6769938.4443033738},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":21692879.416645985},null,{"$f":"+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!Q106*V106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},"BTS",2,"Agropecuario","Et","Pp",0.05,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":6933.7759927589459},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":7111.9673068324582},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":7304.2975453321033},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":7507.4837816052586},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":23634.466300384265},null,{"$f":"+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!Q107*V107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},"BTS",2,"Jubilados - 1","Et","Pp",0.25,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":1766516.3991901071},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":1764637.9697803941},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":1761819.7355828567},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":1760694.159000572},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":5797369.7559661865},null,{"$f":"+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!Q108*V108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},"BTS",2,"Jubilados - 2","Et","Pp",0.25,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":549704.65135958907},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":553071.59073890874},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":556336.330136401},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":560159.74013404746},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":1822293.6664685777},null,{"$f":"+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!Q109*V109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},"BTS",2,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B110&C110&E110&$A$3","v":"BTS2EtCD"},{"$f":"+B110&C110&F110&$A$3","v":"BTS2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":10939.329698078085},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":10942.362851836475},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":10940.282260280668},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":10948.802197515506},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":35968.592350897728},null,{"$f":"+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!Q110*V110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},"BTS",2,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B111&C111&E111&$A$3","v":"BTS2EtCD"},{"$f":"+B111&C111&F111&$A$3","v":"BTS2PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!Q111*V111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},"BTS",2,"Político","Et","Pp",0.5,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":160.67550280390924},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":164.80646999324921},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":169.2659141884028},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":173.97749688386992},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":547.68863941392567},null,{"$f":"+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!Q112*V112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},"BTS",2,"Cruz Roja","Et","Pp",1,"BTS2EtCD","BTS2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},"BTS",3,null,null,null,null,"BTS3CD","BTS3CD",null,null,null,{"$f":"+M115","v":5.935E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},"BTS",3,"Regular","Et","Pp",0,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":13682437.038307013},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":13978624.263506424},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":14294320.431806028},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":14629160.656927459},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":46367916.627629697},null,{"$f":"+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!Q115*V115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},"BTS",3,"Agropecuario","Et","Pp",0.05,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":73720.215640633192},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":75611.665669057547},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":77651.974164637548},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":79806.698808148125},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":251264.86682769284},null,{"$f":"+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!Q116*V116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},"BTS",3,"Jubilados - 1","Et","Pp",0.25,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!Q117*V117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},"BTS",3,"Jubilados - 2","Et","Pp",0.25,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":1229870.4980769681},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":1241265.0870054639},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":1252616.9442580063},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":1265249.9547782112},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":4094924.1777004343},null,{"$f":"+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!Q118*V118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},"BTS",3,"Jubilados - 1","Et","Pp",0.25,{"$f":"+B119&C119&E119&$A$3","v":"BTS3EtCD"},{"$f":"+B119&C119&F119&$A$3","v":"BTS3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!Q119*V119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},"BTS",3,"Jubilados - 2","Et","Pp",0.25,{"$f":"+B120&C120&E120&$A$3","v":"BTS3EtCD"},{"$f":"+B120&C120&F120&$A$3","v":"BTS3PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!Q120*V120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},"BTS",3,"Político","Et","Pp",0.5,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!Q121*V121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},"BTS",3,"Cruz Roja","Et","Pp",1,"BTS3EtCD","BTS3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.935E-2},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},{"$f":"+PotenciaVig!Q123*V123*12*(1-$G123)*1000","v":0},{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},"BTSH",1,null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CD"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CD"},null,null,null,{"$f":"+M128+M132+M136","v":6.4399999999999999E-2},{"$f":"+N128+N132+N136","v":0},2607.6363268862415,2674.6015977530815,2746.861176931126,2823.1876775005703,8888.1084131327825,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},0,0,0,null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":4.2354550998375156E-5}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},"BTSH",1,null,null,null,null,"BTSH1CD","BTSH1CD",null,null,null,{"$f":"+M129","v":6.4399999999999999E-2},{"$f":"+SUM(N129:N131)","v":0},2607.6363268862415,2674.6015977530815,2746.861176931126,2823.1876775005703,8888.1084131327825,null,{"$f":"+IFERROR(VLOOKUP(I128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},{"$f":"+PotenciaVig!Q128*V128*12*(1-$G128)*1000","v":0},{"$f":"+PotenciaVig!T128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},"BTSH",1,"Regular","Ep","Pp",0,"BTSH1EpCD","BTSH1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.4399999999999999E-2},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":711.13302923920662},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":729.47246618285885},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":749.29241398151737},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":770.2465988819738},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":2424.3374311038624},null,{"$f":"+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!Q129*V129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},"BTSH",1,"Regular","Efpm","Pfp",0,"BTSH1EfpmCD","BTSH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.7500000000000002E-2},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":816.42241161823745},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":837.35526243256038},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":859.92990829173027},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":883.76704031857651},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":2782.5775467110138},null,{"$f":"+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!Q130*V130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},"BTSH",1,"Regular","Efpb","Pfp",0,"BTSH1EfpbCD","BTSH1PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.1330000000000001E-2},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":1080.0808860287973},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":1107.7738691376624},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":1137.6388546578783},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":1169.1740383000201},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":3681.1934353179063},null,{"$f":"+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!Q131*V131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},"BTSH",2,null,null,null,null,"BTSH2CD","BTSH2CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!W132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!X132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!Y132*$M132*(1-$G132)*1000","v":0},{"$f":"+SUMPRODUCT(O132:R132,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!Q132*V132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!T132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},"BTSH",2,"Regular","Ep","Pp",0,"BTSH2EpCD","BTSH2PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!Q133*V133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},"BTSH",2,"Regular","Efpm","Pfp",0,"BTSH2EfpmCD","BTSH2PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!Q134*V134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},"BTSH",2,"Regular","Efb","Pfp",0,"BTSH2EfbCD","BTSH2PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!Q135*V135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},"BTSH",3,null,null,null,null,"BTSH3CD","BTSH3CD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y136*$M136*(1-$G136)*1000","v":0},{"$f":"+SUMPRODUCT(O136:R136,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!Q136*V136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!T136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},"BTSH",3,"Regular","Ep","Pp",0,"BTSH3EpCD","BTSH3PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!Q137*V137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},"BTSH",3,"Regular","Efpm","Pfp",0,"BTSH3EfpmCD","BTSH3PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!Q138*V138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},"BTSH",3,"Regular","Efb","Pfp",0,"BTSH3EfbCD","BTSH3PfpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!Q139*V139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},"BTS Prepago",1,null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CD"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$341,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O149)","v":11217.201468704798},{"$f":"+SUM(P141:P149)","v":11351.212938722878},{"$f":"+SUM(Q141:Q149)","v":11487.126076271557},{"$f":"+SUM(R141:R149)","v":11635.256945810919},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":37489.439260179788},null,{"$f":"+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P140*U140*12*(1-$G140)*1000","v":0},{"$f":"+PotenciaVig!Q140*V140*12*(1-$G140)*1000","v":0},{"$f":"+PotenciaVig!T140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":1.7864862727142472E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},"BTS Prepago",1,null,null,null,null,{"$f":"+B141&C141&E141&$A$3","v":"BTS Prepago1CD"},{"$f":"+B141&C141&F141&$A$3","v":"BTS Prepago1CD"},null,null,null,{"$f":"+M142","v":5.9520000000000003E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},"BTS Prepago",1,"Regular","Et","Pp",0,{"$f":"+B142&C142&E142&$A$3","v":"BTS Prepago1EtCD"},{"$f":"+B142&C142&F142&$A$3","v":"BTS Prepago1PpCD"},null,null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":8408.8347139569942},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":8510.613867685568},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":8614.0895778975682},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":8726.8061784743495},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":28110.089124334176},null,{"$f":"+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!Q142*V142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},"BTS Prepago",1,"Agropecuario","Et","Pp",0.05,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":2.5745150416084557},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":2.6409569770547967},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":2.7127814552208904},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":2.7887277308642897},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":8.777104551001802},null,{"$f":"+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!Q143*V143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},"BTS Prepago",1,"Jubilados - 1","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":2805.6993622838049},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":2837.8628358750766},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":2870.2258419750437},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":2905.5614179618888},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":9370.256369055669},null,{"$f":"+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!Q144*V144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},"BTS Prepago",1,"Jubilados - 2","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12)+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*(0.6*12-0.01*12)+(ClientesVig!R145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*(0.6*12-0.01*12)+(ClientesVig!S145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*(0.6*12-0.01*12)+(ClientesVig!T145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!Q145*V145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},"BTS Prepago",1,"Jubilados - 1","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":9.2877422390171341E-2},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":9.5278185177547922E-2},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":9.7874943726127622E-2},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":0.10062164381697461},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0.3166622389429628},null,{"$f":"+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!Q146*V146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},"BTS Prepago",1,"Jubilados - 2","Et","Pp",0.25,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!Q147*V147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},"BTS Prepago",1,"Político","Et","Pp",0.5,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!Q148*V148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},"BTS Prepago",1,"Cruz Roja","Et","Pp",1,"BTS Prepago1EtCD","BTS Prepago1PpCD",null,null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.9520000000000003E-2},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!Q149*V149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!T149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CCOMF","index":21,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo de Comercialización Fijo"]
["Componente de Costo:"]
["CCOF"]
["-"]
[null,null,"Bloque","Sub Categoría","Vble Cobro Clientes","Vble Cobro Potencia","Descuento","Auxiliar Cliente","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Clientes ($/kWh)",null,"Ingreso por Cliente a Tarifa Vigente ",null,null,null,null,null,null,null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O127,O58,O140)","v":6746881.9200424366},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P127,P58,P140)","v":6973329.2738828035},7207400.0958128963,7449350.4403726226,23221617.980929021,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W127,W58,W140)","v":0},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X127,X58,X140)","v":0},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y127,Y58,Y140)","v":0},null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":0.99999999999999989}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,"C",null,{"$f":"+ITV_CD!G8","v":0},{"$f":"+B8&C8&E8&$A$3","v":"ATH1CCCOF"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1C-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.19},null,{"$f":"+$M8*ClientesVig!Q8*12","v":354.20896479675571},{"$f":"+$M8*ClientesVig!R8*12","v":362.21100274649291},{"$f":"+$M8*ClientesVig!S8*12","v":370.41229660255721},{"$f":"+$M8*ClientesVig!T8*12","v":378.8097971032646},{"$f":"+SUMPRODUCT(O8:R8,PremisaCosto!$F$69:$I$69)","v":1200.9994655637761},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":5.1719026062271309E-5}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},null,{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1CCOF",{"$f":"+B9&C9&E9&$A$4","v":"ATH1-"},"ATH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M9*ClientesVig!Q9*12*(1-$G9)","v":0},{"$f":"+$M9*ClientesVig!R9*12*(1-$G9)","v":0},{"$f":"+$M9*ClientesVig!S9*12*(1-$G9)","v":0},{"$f":"+$M9*ClientesVig!T9*12*(1-$G9)","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},null,{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1CCOF"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M10*ClientesVig!Q10*12*(1-$G10)","v":0},{"$f":"+$M10*ClientesVig!R10*12*(1-$G10)","v":0},{"$f":"+$M10*ClientesVig!S10*12*(1-$G10)","v":0},{"$f":"+$M10*ClientesVig!T10*12*(1-$G10)","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},null,{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1CCOF","ATH1-","ATH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M11*ClientesVig!Q11*12*(1-$G11)","v":0},{"$f":"+$M11*ClientesVig!R11*12*(1-$G11)","v":0},{"$f":"+$M11*ClientesVig!S11*12*(1-$G11)","v":0},{"$f":"+$M11*ClientesVig!T11*12*(1-$G11)","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},"C",{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1CCCOF","ATD1C-","ATD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.19},null,{"$f":"+$M12*ClientesVig!Q12*12","v":1.7710448239837785E-2},{"$f":"+$M12*ClientesVig!R12*12","v":1.8110550137324648E-2},{"$f":"+$M12*ClientesVig!S12*12","v":1.852061483012786E-2},{"$f":"+$M12*ClientesVig!T12*12","v":1.894048985516323E-2},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":6.0049973278188798E-2},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,2.5859513031135651E-9]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},null,"C",null,null,"MTH1CCCOF","MTH1C-","MTH1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.19},null,{"$f":"+$M13*ClientesVig!Q13*12","v":2479.4627535772897},{"$f":"+$M13*ClientesVig!R13*12","v":2535.47701922545},{"$f":"+$M13*ClientesVig!S13*12","v":2592.8860762179002},{"$f":"+$M13*ClientesVig!T13*12","v":2651.668579722852},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":8406.9962589464303},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,3.6203318243589906E-4]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},null,{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1CCOF","MTH1-","MTH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M14*ClientesVig!Q14*12*(1-$G14)","v":0},{"$f":"+$M14*ClientesVig!R14*12*(1-$G14)","v":0},{"$f":"+$M14*ClientesVig!S14*12*(1-$G14)","v":0},{"$f":"+$M14*ClientesVig!T14*12*(1-$G14)","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},null,{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1CCOF"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M15*ClientesVig!Q15*12*(1-$G15)","v":0},{"$f":"+$M15*ClientesVig!R15*12*(1-$G15)","v":0},{"$f":"+$M15*ClientesVig!S15*12*(1-$G15)","v":0},{"$f":"+$M15*ClientesVig!T15*12*(1-$G15)","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},null,{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1CCOF","MTH1-","MTH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M16*ClientesVig!Q16*12*(1-$G16)","v":0},{"$f":"+$M16*ClientesVig!R16*12*(1-$G16)","v":0},{"$f":"+$M16*ClientesVig!S16*12*(1-$G16)","v":0},{"$f":"+$M16*ClientesVig!T16*12*(1-$G16)","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,"C",null,null,"MTD1CCCOF","MTD1C-","MTD1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+O18+O27+O36+O45","v":46483.94026954822},{"$f":"+P18+P27+P36+P45","v":47560.082336091167},{"$f":"+Q18+Q27+Q36+Q45","v":48663.718275971907},{"$f":"+R18+R27+R36+R45","v":49794.557511268365},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":157732.20053147609},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":0},null,{"$f":"+SUM(Y18:Y53)","v":0},null,6.7924724565280158E-3]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CCOF","MTD1-","MTD1CCOF",null,null,{"$f":"+M19","v":14.21},null,{"$f":"+SUM(O19:O26)","v":46483.94026954822},{"$f":"+SUM(P19:P26)","v":47560.082336091167},{"$f":"+SUM(Q19:Q26)","v":48663.718275971907},{"$f":"+SUM(R19:R26)","v":49794.557511268365},{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":157732.20053147609},null,{"$f":"+U19","v":0},null,{"$f":"+PotenciaVig!P18*U18*12*(1-$G18)*1000","v":0},null,{"$f":"+PotenciaVig!T18*U18*12*(1-$G18)*1000","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},"c",{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M19*ClientesVig!Q19*12*(1-$G19)","v":45169.260132216397},{"$f":"+$M19*ClientesVig!R19*12*(1-$G19)","v":46214.017787239471},{"$f":"+$M19*ClientesVig!S19*12*(1-$G19)","v":47285.442678360327},{"$f":"+$M19*ClientesVig!T19*12*(1-$G19)","v":48383.248449775143},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":153266.72206507492},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M20*ClientesVig!Q20*12*(1-$G20)","v":1179.4047724424463},{"$f":"+$M20*ClientesVig!R20*12*(1-$G20)","v":1206.0490493669474},{"$f":"+$M20*ClientesVig!S20*12*(1-$G20)","v":1233.3567859726406},{"$f":"+$M20*ClientesVig!T20*12*(1-$G20)","v":1261.3178291743707},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":3998.9515855407808},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M21*ClientesVig!Q21*12*(1-$G21)","v":0},{"$f":"+$M21*ClientesVig!R21*12*(1-$G21)","v":0},{"$f":"+$M21*ClientesVig!S21*12*(1-$G21)","v":0},{"$f":"+$M21*ClientesVig!T21*12*(1-$G21)","v":0},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M22*ClientesVig!Q22*12*(1-$G22)","v":135.2753648893771},{"$f":"+$M22*ClientesVig!R22*12*(1-$G22)","v":140.01549948475071},{"$f":"+$M22*ClientesVig!S22*12*(1-$G22)","v":144.91881163894047},{"$f":"+$M22*ClientesVig!T22*12*(1-$G22)","v":149.99123231885133},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":466.52688086038438},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M23*ClientesVig!Q23*12*(1-$G23)","v":0},{"$f":"+$M23*ClientesVig!R23*12*(1-$G23)","v":0},{"$f":"+$M23*ClientesVig!S23*12*(1-$G23)","v":0},{"$f":"+$M23*ClientesVig!T23*12*(1-$G23)","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M24*ClientesVig!Q24*12*(1-$G24)","v":0},{"$f":"+$M24*ClientesVig!R24*12*(1-$G24)","v":0},{"$f":"+$M24*ClientesVig!S24*12*(1-$G24)","v":0},{"$f":"+$M24*ClientesVig!T24*12*(1-$G24)","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},"c",{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1cCCOF","MTD1c-","MTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M25*ClientesVig!Q25*12*(1-$G25)","v":0},{"$f":"+$M25*ClientesVig!R25*12*(1-$G25)","v":0},{"$f":"+$M25*ClientesVig!S25*12*(1-$G25)","v":0},{"$f":"+$M25*ClientesVig!T25*12*(1-$G25)","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1cCCOF"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1c-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M26*ClientesVig!Q26*12*(1-$G26)","v":0},{"$f":"+$M26*ClientesVig!R26*12*(1-$G26)","v":0},{"$f":"+$M26*ClientesVig!S26*12*(1-$G26)","v":0},{"$f":"+$M26*ClientesVig!T26*12*(1-$G26)","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CCOF","MTD2-","MTD2CCOF",null,null,{"$f":"+M28","v":14.21},null,{"$f":"+SUM(O28:O35)","v":0},{"$f":"+SUM(P28:P35)","v":0},{"$f":"+SUM(Q28:Q35)","v":0},{"$f":"+SUM(R28:R35)","v":0},{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0},null,{"$f":"+PotenciaVig!P27*U27*12*(1-$G27)*1000","v":0},null,{"$f":"+PotenciaVig!T27*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},"c",{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M28*ClientesVig!Q28*12*(1-$G28)","v":0},{"$f":"+$M28*ClientesVig!R28*12*(1-$G28)","v":0},{"$f":"+$M28*ClientesVig!S28*12*(1-$G28)","v":0},{"$f":"+$M28*ClientesVig!T28*12*(1-$G28)","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M29*ClientesVig!Q29*12*(1-$G29)","v":0},{"$f":"+$M29*ClientesVig!R29*12*(1-$G29)","v":0},{"$f":"+$M29*ClientesVig!S29*12*(1-$G29)","v":0},{"$f":"+$M29*ClientesVig!T29*12*(1-$G29)","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M30*ClientesVig!Q30*12*(1-$G30)","v":0},{"$f":"+$M30*ClientesVig!R30*12*(1-$G30)","v":0},{"$f":"+$M30*ClientesVig!S30*12*(1-$G30)","v":0},{"$f":"+$M30*ClientesVig!T30*12*(1-$G30)","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M31*ClientesVig!Q31*12*(1-$G31)","v":0},{"$f":"+$M31*ClientesVig!R31*12*(1-$G31)","v":0},{"$f":"+$M31*ClientesVig!S31*12*(1-$G31)","v":0},{"$f":"+$M31*ClientesVig!T31*12*(1-$G31)","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M32*ClientesVig!Q32*12*(1-$G32)","v":0},{"$f":"+$M32*ClientesVig!R32*12*(1-$G32)","v":0},{"$f":"+$M32*ClientesVig!S32*12*(1-$G32)","v":0},{"$f":"+$M32*ClientesVig!T32*12*(1-$G32)","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M33*ClientesVig!Q33*12*(1-$G33)","v":0},{"$f":"+$M33*ClientesVig!R33*12*(1-$G33)","v":0},{"$f":"+$M33*ClientesVig!S33*12*(1-$G33)","v":0},{"$f":"+$M33*ClientesVig!T33*12*(1-$G33)","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},"c",{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2cCCOF","MTD2c-","MTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M34*ClientesVig!Q34*12*(1-$G34)","v":0},{"$f":"+$M34*ClientesVig!R34*12*(1-$G34)","v":0},{"$f":"+$M34*ClientesVig!S34*12*(1-$G34)","v":0},{"$f":"+$M34*ClientesVig!T34*12*(1-$G34)","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2cCCOF"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2c-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M35*ClientesVig!Q35*12*(1-$G35)","v":0},{"$f":"+$M35*ClientesVig!R35*12*(1-$G35)","v":0},{"$f":"+$M35*ClientesVig!S35*12*(1-$G35)","v":0},{"$f":"+$M35*ClientesVig!T35*12*(1-$G35)","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CCOF","MTD3-","MTD3CCOF",null,null,{"$f":"+M37","v":14.21},null,{"$f":"+SUM(O37:O44)","v":0},{"$f":"+SUM(P37:P44)","v":0},{"$f":"+SUM(Q37:Q44)","v":0},{"$f":"+SUM(R37:R44)","v":0},{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0},null,{"$f":"+PotenciaVig!P36*U36*12*(1-$G36)*1000","v":0},null,{"$f":"+PotenciaVig!T36*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},"c",{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M37*ClientesVig!Q37*12*(1-$G37)","v":0},{"$f":"+$M37*ClientesVig!R37*12*(1-$G37)","v":0},{"$f":"+$M37*ClientesVig!S37*12*(1-$G37)","v":0},{"$f":"+$M37*ClientesVig!T37*12*(1-$G37)","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M38*ClientesVig!Q38*12*(1-$G38)","v":0},{"$f":"+$M38*ClientesVig!R38*12*(1-$G38)","v":0},{"$f":"+$M38*ClientesVig!S38*12*(1-$G38)","v":0},{"$f":"+$M38*ClientesVig!T38*12*(1-$G38)","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M39*ClientesVig!Q39*12*(1-$G39)","v":0},{"$f":"+$M39*ClientesVig!R39*12*(1-$G39)","v":0},{"$f":"+$M39*ClientesVig!S39*12*(1-$G39)","v":0},{"$f":"+$M39*ClientesVig!T39*12*(1-$G39)","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M40*ClientesVig!Q40*12*(1-$G40)","v":0},{"$f":"+$M40*ClientesVig!R40*12*(1-$G40)","v":0},{"$f":"+$M40*ClientesVig!S40*12*(1-$G40)","v":0},{"$f":"+$M40*ClientesVig!T40*12*(1-$G40)","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M41*ClientesVig!Q41*12*(1-$G41)","v":0},{"$f":"+$M41*ClientesVig!R41*12*(1-$G41)","v":0},{"$f":"+$M41*ClientesVig!S41*12*(1-$G41)","v":0},{"$f":"+$M41*ClientesVig!T41*12*(1-$G41)","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M42*ClientesVig!Q42*12*(1-$G42)","v":0},{"$f":"+$M42*ClientesVig!R42*12*(1-$G42)","v":0},{"$f":"+$M42*ClientesVig!S42*12*(1-$G42)","v":0},{"$f":"+$M42*ClientesVig!T42*12*(1-$G42)","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},"c",{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3cCCOF","MTD3c-","MTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M43*ClientesVig!Q43*12*(1-$G43)","v":0},{"$f":"+$M43*ClientesVig!R43*12*(1-$G43)","v":0},{"$f":"+$M43*ClientesVig!S43*12*(1-$G43)","v":0},{"$f":"+$M43*ClientesVig!T43*12*(1-$G43)","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3cCCOF"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3c-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M44*ClientesVig!Q44*12*(1-$G44)","v":0},{"$f":"+$M44*ClientesVig!R44*12*(1-$G44)","v":0},{"$f":"+$M44*ClientesVig!S44*12*(1-$G44)","v":0},{"$f":"+$M44*ClientesVig!T44*12*(1-$G44)","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CCOF","MTD4-","MTD4CCOF",null,null,{"$f":"+M46","v":14.21},null,{"$f":"+SUM(O46:O53)","v":0},{"$f":"+SUM(P46:P53)","v":0},{"$f":"+SUM(Q46:Q53)","v":0},{"$f":"+SUM(R46:R53)","v":0},{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0},null,{"$f":"+PotenciaVig!P45*U45*12*(1-$G45)*1000","v":0},null,{"$f":"+PotenciaVig!T45*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},"c",{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M46*ClientesVig!Q46*12*(1-$G46)","v":0},{"$f":"+$M46*ClientesVig!R46*12*(1-$G46)","v":0},{"$f":"+$M46*ClientesVig!S46*12*(1-$G46)","v":0},{"$f":"+$M46*ClientesVig!T46*12*(1-$G46)","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M47*ClientesVig!Q47*12*(1-$G47)","v":0},{"$f":"+$M47*ClientesVig!R47*12*(1-$G47)","v":0},{"$f":"+$M47*ClientesVig!S47*12*(1-$G47)","v":0},{"$f":"+$M47*ClientesVig!T47*12*(1-$G47)","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M48*ClientesVig!Q48*12*(1-$G48)","v":0},{"$f":"+$M48*ClientesVig!R48*12*(1-$G48)","v":0},{"$f":"+$M48*ClientesVig!S48*12*(1-$G48)","v":0},{"$f":"+$M48*ClientesVig!T48*12*(1-$G48)","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M49*ClientesVig!Q49*12*(1-$G49)","v":0},{"$f":"+$M49*ClientesVig!R49*12*(1-$G49)","v":0},{"$f":"+$M49*ClientesVig!S49*12*(1-$G49)","v":0},{"$f":"+$M49*ClientesVig!T49*12*(1-$G49)","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M50*ClientesVig!Q50*12*(1-$G50)","v":0},{"$f":"+$M50*ClientesVig!R50*12*(1-$G50)","v":0},{"$f":"+$M50*ClientesVig!S50*12*(1-$G50)","v":0},{"$f":"+$M50*ClientesVig!T50*12*(1-$G50)","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M51*ClientesVig!Q51*12*(1-$G51)","v":0},{"$f":"+$M51*ClientesVig!R51*12*(1-$G51)","v":0},{"$f":"+$M51*ClientesVig!S51*12*(1-$G51)","v":0},{"$f":"+$M51*ClientesVig!T51*12*(1-$G51)","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},"c",{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4cCCOF","MTD4c-","MTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M52*ClientesVig!Q52*12*(1-$G52)","v":0},{"$f":"+$M52*ClientesVig!R52*12*(1-$G52)","v":0},{"$f":"+$M52*ClientesVig!S52*12*(1-$G52)","v":0},{"$f":"+$M52*ClientesVig!T52*12*(1-$G52)","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4cCCOF"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4c-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":14.21},null,{"$f":"+$M53*ClientesVig!Q53*12*(1-$G53)","v":0},{"$f":"+$M53*ClientesVig!R53*12*(1-$G53)","v":0},{"$f":"+$M53*ClientesVig!S53*12*(1-$G53)","v":0},{"$f":"+$M53*ClientesVig!T53*12*(1-$G53)","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,"C",null,null,"BTH1CCCOF","BTH1C-","BTH1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M54*ClientesVig!Q54*12*(1-$G54)","v":705.17288622328033},{"$f":"+$M54*ClientesVig!R54*12*(1-$G54)","v":721.10365240228509},{"$f":"+$M54*ClientesVig!S54*12*(1-$G54)","v":737.43110493461893},{"$f":"+$M54*ClientesVig!T54*12*(1-$G54)","v":754.14917323236273},{"$f":"+SUMPRODUCT(O54:R54,PremisaCosto!$F$69:$I$69)","v":2390.9961171371865},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":1.0296423440867968E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},null,{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1CCOF","BTH1-","BTH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M55*ClientesVig!Q55*12*(1-$G55)","v":0},{"$f":"+$M55*ClientesVig!R55*12*(1-$G55)","v":0},{"$f":"+$M55*ClientesVig!S55*12*(1-$G55)","v":0},{"$f":"+$M55*ClientesVig!T55*12*(1-$G55)","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},null,{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1CCOF"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M56*ClientesVig!Q56*12*(1-$G56)","v":0},{"$f":"+$M56*ClientesVig!R56*12*(1-$G56)","v":0},{"$f":"+$M56*ClientesVig!S56*12*(1-$G56)","v":0},{"$f":"+$M56*ClientesVig!T56*12*(1-$G56)","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},null,{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1CCOF","BTH1-","BTH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M57*ClientesVig!Q57*12*(1-$G57)","v":0},{"$f":"+$M57*ClientesVig!R57*12*(1-$G57)","v":0},{"$f":"+$M57*ClientesVig!S57*12*(1-$G57)","v":0},{"$f":"+$M57*ClientesVig!T57*12*(1-$G57)","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,"C",null,null,"BTD1CCCOF","BTD1C-","BTD1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+O59+O68+O77+O86","v":85916.569695458602},{"$f":"+P59+P68+P77+P86","v":87860.214384937179},{"$f":"+Q59+Q68+Q77+Q86","v":89852.3288810183},{"$f":"+R59+R68+R77+R86","v":91892.184842759088},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":291325.71361494373},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":0},null,{"$f":"+SUM(Y59:Y94)","v":0},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":1.2545452855791435E-2}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CCOF","BTD1-","BTD1CCOF",null,null,{"$f":"+M60","v":5.65},null,{"$f":"+SUM(O60:O67)","v":59843.877681200393},{"$f":"+SUM(P60:P67)","v":61198.432186404578},{"$f":"+SUM(Q60:Q67)","v":62586.785778205893},{"$f":"+SUM(R60:R67)","v":64008.434252922103},{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":202921.93164471851},null,{"$f":"+U60","v":0},null,{"$f":"+PotenciaVig!P59*U59*12*(1-$G59)*1000","v":0},null,{"$f":"+PotenciaVig!T59*U59*12*(1-$G59)*1000","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},"c",{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M60*ClientesVig!Q60*12*(1-$G60)","v":59408.433423957518},{"$f":"+$M60*ClientesVig!R60*12*(1-$G60)","v":60753.150681046165},{"$f":"+$M60*ClientesVig!S60*12*(1-$G60)","v":62131.422070908768},{"$f":"+$M60*ClientesVig!T60*12*(1-$G60)","v":63542.747138451123},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":201445.4915423863},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M61*ClientesVig!Q61*12*(1-$G61)","v":435.44425724287572},{"$f":"+$M61*ClientesVig!R61*12*(1-$G61)","v":445.28150535841104},{"$f":"+$M61*ClientesVig!S61*12*(1-$G61)","v":455.36370729712718},{"$f":"+$M61*ClientesVig!T61*12*(1-$G61)","v":465.68711447098389},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":1476.4401023322125},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M62*ClientesVig!Q62*12*(1-$G62)","v":0},{"$f":"+$M62*ClientesVig!R62*12*(1-$G62)","v":0},{"$f":"+$M62*ClientesVig!S62*12*(1-$G62)","v":0},{"$f":"+$M62*ClientesVig!T62*12*(1-$G62)","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M63*ClientesVig!Q63*12*(1-$G63)","v":0},{"$f":"+$M63*ClientesVig!R63*12*(1-$G63)","v":0},{"$f":"+$M63*ClientesVig!S63*12*(1-$G63)","v":0},{"$f":"+$M63*ClientesVig!T63*12*(1-$G63)","v":0},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M64*ClientesVig!Q64*12*(1-$G64)","v":0},{"$f":"+$M64*ClientesVig!R64*12*(1-$G64)","v":0},{"$f":"+$M64*ClientesVig!S64*12*(1-$G64)","v":0},{"$f":"+$M64*ClientesVig!T64*12*(1-$G64)","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M65*ClientesVig!Q65*12*(1-$G65)","v":0},{"$f":"+$M65*ClientesVig!R65*12*(1-$G65)","v":0},{"$f":"+$M65*ClientesVig!S65*12*(1-$G65)","v":0},{"$f":"+$M65*ClientesVig!T65*12*(1-$G65)","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},"c",{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1cCCOF","BTD1c-","BTD1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M66*ClientesVig!Q66*12*(1-$G66)","v":0},{"$f":"+$M66*ClientesVig!R66*12*(1-$G66)","v":0},{"$f":"+$M66*ClientesVig!S66*12*(1-$G66)","v":0},{"$f":"+$M66*ClientesVig!T66*12*(1-$G66)","v":0},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1cCCOF"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1c-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M67*ClientesVig!Q67*12*(1-$G67)","v":0},{"$f":"+$M67*ClientesVig!R67*12*(1-$G67)","v":0},{"$f":"+$M67*ClientesVig!S67*12*(1-$G67)","v":0},{"$f":"+$M67*ClientesVig!T67*12*(1-$G67)","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CCOF","BTD2-","BTD2CCOF",null,null,{"$f":"+M69","v":5.65},null,{"$f":"+SUM(O69:O76)","v":18836.442913463667},{"$f":"+SUM(P69:P76)","v":19262.056885464477},{"$f":"+SUM(Q69:Q76)","v":19698.270914341658},{"$f":"+SUM(R69:R76)","v":20144.923157184221},{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":63868.176814869148},null,{"$f":"+U69","v":0},null,{"$f":"+PotenciaVig!P68*U68*12*(1-$G68)*1000","v":0},null,{"$f":"+PotenciaVig!T68*U68*12*(1-$G68)*1000","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},"c",{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M69*ClientesVig!Q69*12*(1-$G69)","v":18769.451489272455},{"$f":"+$M69*ClientesVig!R69*12*(1-$G69)","v":19193.552038486261},{"$f":"+$M69*ClientesVig!S69*12*(1-$G69)","v":19628.214959372868},{"$f":"+$M69*ClientesVig!T69*12*(1-$G69)","v":20073.278985727145},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":63641.032183741103},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M70*ClientesVig!Q70*12*(1-$G70)","v":66.991424191211635},{"$f":"+$M70*ClientesVig!R70*12*(1-$G70)","v":68.504846978217074},{"$f":"+$M70*ClientesVig!S70*12*(1-$G70)","v":70.055954968788782},{"$f":"+$M70*ClientesVig!T70*12*(1-$G70)","v":71.644171457074449},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":227.14463112803267},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M71*ClientesVig!Q71*12*(1-$G71)","v":0},{"$f":"+$M71*ClientesVig!R71*12*(1-$G71)","v":0},{"$f":"+$M71*ClientesVig!S71*12*(1-$G71)","v":0},{"$f":"+$M71*ClientesVig!T71*12*(1-$G71)","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M72*ClientesVig!Q72*12*(1-$G72)","v":0},{"$f":"+$M72*ClientesVig!R72*12*(1-$G72)","v":0},{"$f":"+$M72*ClientesVig!S72*12*(1-$G72)","v":0},{"$f":"+$M72*ClientesVig!T72*12*(1-$G72)","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M73*ClientesVig!Q73*12*(1-$G73)","v":0},{"$f":"+$M73*ClientesVig!R73*12*(1-$G73)","v":0},{"$f":"+$M73*ClientesVig!S73*12*(1-$G73)","v":0},{"$f":"+$M73*ClientesVig!T73*12*(1-$G73)","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M74*ClientesVig!Q74*12*(1-$G74)","v":0},{"$f":"+$M74*ClientesVig!R74*12*(1-$G74)","v":0},{"$f":"+$M74*ClientesVig!S74*12*(1-$G74)","v":0},{"$f":"+$M74*ClientesVig!T74*12*(1-$G74)","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},"c",{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2cCCOF","BTD2c-","BTD2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M75*ClientesVig!Q75*12*(1-$G75)","v":0},{"$f":"+$M75*ClientesVig!R75*12*(1-$G75)","v":0},{"$f":"+$M75*ClientesVig!S75*12*(1-$G75)","v":0},{"$f":"+$M75*ClientesVig!T75*12*(1-$G75)","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2cCCOF"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2c-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M76*ClientesVig!Q76*12*(1-$G76)","v":0},{"$f":"+$M76*ClientesVig!R76*12*(1-$G76)","v":0},{"$f":"+$M76*ClientesVig!S76*12*(1-$G76)","v":0},{"$f":"+$M76*ClientesVig!T76*12*(1-$G76)","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CCOF","BTD3-","BTD3CCOF",null,null,{"$f":"+M78","v":5.65},null,{"$f":"+SUM(O78:O85)","v":3310.7867008183016},{"$f":"+SUM(P78:P85)","v":3385.5816480287285},{"$f":"+SUM(Q78:Q85)","v":3462.2390376680355},{"$f":"+SUM(R78:R85)","v":3540.7303683259433},{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":11225.72676995909},null,{"$f":"+U78","v":0},null,{"$f":"+PotenciaVig!P77*U77*12*(1-$G77)*1000","v":0},null,{"$f":"+PotenciaVig!T77*U77*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},"c",{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M78*ClientesVig!Q78*12*(1-$G78)","v":3243.7952766270901},{"$f":"+$M78*ClientesVig!R78*12*(1-$G78)","v":3317.0768010505117},{"$f":"+$M78*ClientesVig!S78*12*(1-$G78)","v":3392.1830826992468},{"$f":"+$M78*ClientesVig!T78*12*(1-$G78)","v":3469.0861968688687},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":10998.582138831058},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M79*ClientesVig!Q79*12*(1-$G79)","v":66.991424191211635},{"$f":"+$M79*ClientesVig!R79*12*(1-$G79)","v":68.504846978217074},{"$f":"+$M79*ClientesVig!S79*12*(1-$G79)","v":70.055954968788782},{"$f":"+$M79*ClientesVig!T79*12*(1-$G79)","v":71.644171457074449},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":227.14463112803267},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M80*ClientesVig!Q80*12*(1-$G80)","v":0},{"$f":"+$M80*ClientesVig!R80*12*(1-$G80)","v":0},{"$f":"+$M80*ClientesVig!S80*12*(1-$G80)","v":0},{"$f":"+$M80*ClientesVig!T80*12*(1-$G80)","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M81*ClientesVig!Q81*12*(1-$G81)","v":0},{"$f":"+$M81*ClientesVig!R81*12*(1-$G81)","v":0},{"$f":"+$M81*ClientesVig!S81*12*(1-$G81)","v":0},{"$f":"+$M81*ClientesVig!T81*12*(1-$G81)","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M82*ClientesVig!Q82*12*(1-$G82)","v":0},{"$f":"+$M82*ClientesVig!R82*12*(1-$G82)","v":0},{"$f":"+$M82*ClientesVig!S82*12*(1-$G82)","v":0},{"$f":"+$M82*ClientesVig!T82*12*(1-$G82)","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M83*ClientesVig!Q83*12*(1-$G83)","v":0},{"$f":"+$M83*ClientesVig!R83*12*(1-$G83)","v":0},{"$f":"+$M83*ClientesVig!S83*12*(1-$G83)","v":0},{"$f":"+$M83*ClientesVig!T83*12*(1-$G83)","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},"c",{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3cCCOF","BTD3c-","BTD3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M84*ClientesVig!Q84*12*(1-$G84)","v":0},{"$f":"+$M84*ClientesVig!R84*12*(1-$G84)","v":0},{"$f":"+$M84*ClientesVig!S84*12*(1-$G84)","v":0},{"$f":"+$M84*ClientesVig!T84*12*(1-$G84)","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3cCCOF"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3c-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M85*ClientesVig!Q85*12*(1-$G85)","v":0},{"$f":"+$M85*ClientesVig!R85*12*(1-$G85)","v":0},{"$f":"+$M85*ClientesVig!S85*12*(1-$G85)","v":0},{"$f":"+$M85*ClientesVig!T85*12*(1-$G85)","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CCOF","BTD4-","BTD4CCOF",null,null,{"$f":"+M87","v":5.65},null,{"$f":"+SUM(O87:O94)","v":3925.4623999762603},{"$f":"+SUM(P87:P94)","v":4014.1436650393862},{"$f":"+SUM(Q87:Q94)","v":4105.0331508027111},{"$f":"+SUM(R87:R94)","v":4198.0970643268183},{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":13309.878385397002},null,{"$f":"+U87","v":0},null,{"$f":"+PotenciaVig!P86*U86*12*(1-$G86)*1000","v":0},null,{"$f":"+PotenciaVig!T86*U86*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},"c",{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M87*ClientesVig!Q87*12*(1-$G87)","v":3925.4623999762603},{"$f":"+$M87*ClientesVig!R87*12*(1-$G87)","v":4014.1436650393862},{"$f":"+$M87*ClientesVig!S87*12*(1-$G87)","v":4105.0331508027111},{"$f":"+$M87*ClientesVig!T87*12*(1-$G87)","v":4198.0970643268183},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":13309.878385397002},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M88*ClientesVig!Q88*12*(1-$G88)","v":0},{"$f":"+$M88*ClientesVig!R88*12*(1-$G88)","v":0},{"$f":"+$M88*ClientesVig!S88*12*(1-$G88)","v":0},{"$f":"+$M88*ClientesVig!T88*12*(1-$G88)","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M89*ClientesVig!Q89*12*(1-$G89)","v":0},{"$f":"+$M89*ClientesVig!R89*12*(1-$G89)","v":0},{"$f":"+$M89*ClientesVig!S89*12*(1-$G89)","v":0},{"$f":"+$M89*ClientesVig!T89*12*(1-$G89)","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M90*ClientesVig!Q90*12*(1-$G90)","v":0},{"$f":"+$M90*ClientesVig!R90*12*(1-$G90)","v":0},{"$f":"+$M90*ClientesVig!S90*12*(1-$G90)","v":0},{"$f":"+$M90*ClientesVig!T90*12*(1-$G90)","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M91*ClientesVig!Q91*12*(1-$G91)","v":0},{"$f":"+$M91*ClientesVig!R91*12*(1-$G91)","v":0},{"$f":"+$M91*ClientesVig!S91*12*(1-$G91)","v":0},{"$f":"+$M91*ClientesVig!T91*12*(1-$G91)","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M92*ClientesVig!Q92*12*(1-$G92)","v":0},{"$f":"+$M92*ClientesVig!R92*12*(1-$G92)","v":0},{"$f":"+$M92*ClientesVig!S92*12*(1-$G92)","v":0},{"$f":"+$M92*ClientesVig!T92*12*(1-$G92)","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},"c",{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4cCCOF","BTD4c-","BTD4PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M93*ClientesVig!Q93*12*(1-$G93)","v":0},{"$f":"+$M93*ClientesVig!R93*12*(1-$G93)","v":0},{"$f":"+$M93*ClientesVig!S93*12*(1-$G93)","v":0},{"$f":"+$M93*ClientesVig!T93*12*(1-$G93)","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4cCCOF"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4c-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.65},null,{"$f":"+$M94*ClientesVig!Q94*12*(1-$G94)","v":0},{"$f":"+$M94*ClientesVig!R94*12*(1-$G94)","v":0},{"$f":"+$M94*ClientesVig!S94*12*(1-$G94)","v":0},{"$f":"+$M94*ClientesVig!T94*12*(1-$G94)","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,"C",null,null,"BTS1CCCOF","BTS1C-","BTS1CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+SUM(O96:O122)","v":6608473.2536368296},{"$f":"+SUM(P96:P122)","v":6831789.6225971282},{"$f":"+SUM(Q96:Q122)","v":7062651.0219844794},{"$f":"+SUM(R96:R122)","v":7301312.4374223575},{"$f":"+SUMPRODUCT(O95:R95,PremisaCosto!$F$69:$I$69)","v":22752300.315827698},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},null,{"$f":"+SUM(Y96:Y122)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.97978962251955248}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CCOF","BTS1-","BTS1CCOF",null,null,{"$f":"+M97","v":3.04},null,null,null,null,null,null,null,{"$f":"+U97","v":0},null,{"$f":"+PotenciaVig!P96*U96*12*(1-$G96)*1000","v":0},null,{"$f":"+PotenciaVig!T96*U96*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},"c",{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M97*ClientesVig!Q97*12*(1-$G97)","v":4074865.6928494247},{"$f":"+$M97*ClientesVig!R97*12*(1-$G97)","v":4213302.3763690013},{"$f":"+$M97*ClientesVig!S97*12*(1-$G97)","v":4356429.5302963005},{"$f":"+$M97*ClientesVig!T97*12*(1-$G97)","v":4504407.4873640183},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":14032785.478523938},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M98*ClientesVig!Q98*12*(1-$G98)","v":723.90261090633169},{"$f":"+$M98*ClientesVig!R98*12*(1-$G98)","v":740.25650575399629},{"$f":"+$M98*ClientesVig!S98*12*(1-$G98)","v":757.01762313176118},{"$f":"+$M98*ClientesVig!T98*12*(1-$G98)","v":774.1797312140269},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":2454.5021025020924},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1cCCOF"},"BTS1c-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCCOF"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M99*ClientesVig!Q99*12*(1-$G99)","v":1063467.074817019},{"$f":"+$M99*ClientesVig!R99*12*(1-$G99)","v":1100731.6357110387},{"$f":"+$M99*ClientesVig!S99*12*(1-$G99)","v":1139279.0167348869},{"$f":"+$M99*ClientesVig!T99*12*(1-$G99)","v":1179155.8441758438},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":3667600.3625480621},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1cCCOF",{"$f":"+B100&C100&E100&$A$4","v":"BTS1c-"},"BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M100*ClientesVig!Q100*12*(1-$G100)","v":0},{"$f":"+$M100*ClientesVig!R100*12*(1-$G100)","v":0},{"$f":"+$M100*ClientesVig!S100*12*(1-$G100)","v":0},{"$f":"+$M100*ClientesVig!T100*12*(1-$G100)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M101*ClientesVig!Q101*12*(1-$G101)","v":3627.1441023493685},{"$f":"+$M101*ClientesVig!R101*12*(1-$G101)","v":3754.2415325134743},{"$f":"+$M101*ClientesVig!S101*12*(1-$G101)","v":3885.7142494903705},{"$f":"+$M101*ClientesVig!T101*12*(1-$G101)","v":4021.7212805474969},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":12509.005064476982},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M102*ClientesVig!Q102*12*(1-$G102)","v":0},{"$f":"+$M102*ClientesVig!R102*12*(1-$G102)","v":0},{"$f":"+$M102*ClientesVig!S102*12*(1-$G102)","v":0},{"$f":"+$M102*ClientesVig!T102*12*(1-$G102)","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},"c",{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M103*ClientesVig!Q103*12*(1-$G103)","v":21.681168891213883},{"$f":"+$M103*ClientesVig!R103*12*(1-$G103)","v":22.170974496110713},{"$f":"+$M103*ClientesVig!S103*12*(1-$G103)","v":22.672976576498016},{"$f":"+$M103*ClientesVig!T103*12*(1-$G103)","v":23.186988486739644},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":73.513306660905656},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1cCCOF","BTS1c-","BTS1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M104*ClientesVig!Q105*12*(1-$G104)","v":0},{"$f":"+$M104*ClientesVig!R105*12*(1-$G104)","v":0},{"$f":"+$M104*ClientesVig!S105*12*(1-$G104)","v":0},{"$f":"+$M104*ClientesVig!T105*12*(1-$G104)","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CCOF","BTS2-","BTS2CCOF",null,null,{"$f":"+M106","v":3.04},null,null,null,null,null,null,null,{"$f":"+U106","v":0},null,{"$f":"+PotenciaVig!P105*U105*12*(1-$G105)*1000","v":0},null,{"$f":"+PotenciaVig!T105*U105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},"c",{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M106*ClientesVig!Q106*12*(1-$G106)","v":766433.9511123132},{"$f":"+$M106*ClientesVig!R106*12*(1-$G106)","v":791572.80547781801},{"$f":"+$M106*ClientesVig!S106*12*(1-$G106)","v":817547.37366959336},{"$f":"+$M106*ClientesVig!T106*12*(1-$G106)","v":844384.02277811687},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":2635205.3572044075},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M107*ClientesVig!Q107*12*(1-$G107)","v":690.86141289815885},{"$f":"+$M107*ClientesVig!R107*12*(1-$G107)","v":706.46886441252786},{"$f":"+$M107*ClientesVig!S107*12*(1-$G107)","v":722.46495153653575},{"$f":"+$M107*ClientesVig!T107*12*(1-$G107)","v":738.84372688475617},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":2342.4708862053167},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M108*ClientesVig!Q108*12*(1-$G108)","v":277898.56519801874},{"$f":"+$M108*ClientesVig!R108*12*(1-$G108)","v":287636.30720283266},{"$f":"+$M108*ClientesVig!S108*12*(1-$G108)","v":297709.26774137298},{"$f":"+$M108*ClientesVig!T108*12*(1-$G108)","v":308129.63090343663},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":958394.39001645427},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M109*ClientesVig!Q109*12*(1-$G109)","v":42563.474908486707},{"$f":"+$M109*ClientesVig!R109*12*(1-$G109)","v":44054.926068703673},{"$f":"+$M109*ClientesVig!S109*12*(1-$G109)","v":45597.719939664603},{"$f":"+$M109*ClientesVig!T109*12*(1-$G109)","v":47193.722659828985},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":146789.5148822834},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M110*ClientesVig!Q110*12*(1-$G110)","v":1557.9355652378274},{"$f":"+$M110*ClientesVig!R110*12*(1-$G110)","v":1612.5266156939524},{"$f":"+$M110*ClientesVig!S110*12*(1-$G110)","v":1668.9969449273799},{"$f":"+$M110*ClientesVig!T110*12*(1-$G110)","v":1727.414858533034},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":5372.8838242367883},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M111*ClientesVig!Q111*12*(1-$G111)","v":0},{"$f":"+$M111*ClientesVig!R111*12*(1-$G111)","v":0},{"$f":"+$M111*ClientesVig!S111*12*(1-$G111)","v":0},{"$f":"+$M111*ClientesVig!T111*12*(1-$G111)","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},"c",{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M112*ClientesVig!Q112*12*(1-$G112)","v":18.971022779812145},{"$f":"+$M112*ClientesVig!R112*12*(1-$G112)","v":19.399602684096873},{"$f":"+$M112*ClientesVig!S112*12*(1-$G112)","v":19.838854504435762},{"$f":"+$M112*ClientesVig!T112*12*(1-$G112)","v":20.288614925897189},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":64.324143328292436},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2cCCOF","BTS2c-","BTS2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M113*ClientesVig!Q115*12*(1-$G113)","v":0},{"$f":"+$M113*ClientesVig!R115*12*(1-$G113)","v":0},{"$f":"+$M113*ClientesVig!S115*12*(1-$G113)","v":0},{"$f":"+$M113*ClientesVig!T115*12*(1-$G113)","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CCOF","BTS3-","BTS3CCOF",null,null,{"$f":"+M115","v":3.04},null,null,null,null,null,null,null,{"$f":"+U115","v":0},null,{"$f":"+PotenciaVig!P114*U114*12*(1-$G114)*1000","v":0},null,{"$f":"+PotenciaVig!T114*U114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},"c",{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M115*ClientesVig!Q115*12*(1-$G115)","v":321841.66195327864},{"$f":"+$M115*ClientesVig!R115*12*(1-$G115)","v":330982.1130961054},{"$f":"+$M115*ClientesVig!S115*12*(1-$G115)","v":340400.28634229215},{"$f":"+$M115*ClientesVig!T115*12*(1-$G115)","v":350101.28831504477},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":1099973.7710747407},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M116*ClientesVig!Q116*12*(1-$G116)","v":2156.6891063516441},{"$f":"+$M116*ClientesVig!R116*12*(1-$G116)","v":2205.4114984704124},{"$f":"+$M116*ClientesVig!S116*12*(1-$G116)","v":2255.347109579272},{"$f":"+$M116*ClientesVig!T116*12*(1-$G116)","v":2306.477373492412},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":7312.5830273713791},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M117*ClientesVig!Q117*12*(1-$G117)","v":0},{"$f":"+$M117*ClientesVig!R117*12*(1-$G117)","v":0},{"$f":"+$M117*ClientesVig!S117*12*(1-$G117)","v":0},{"$f":"+$M117*ClientesVig!T117*12*(1-$G117)","v":0},{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M118*ClientesVig!Q118*12*(1-$G118)","v":52313.836348512312},{"$f":"+$M118*ClientesVig!R118*12*(1-$G118)","v":54146.946358565365},{"$f":"+$M118*ClientesVig!S118*12*(1-$G118)","v":56043.160571772023},{"$f":"+$M118*ClientesVig!T118*12*(1-$G118)","v":58004.772618109258},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":180415.78315068793},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M119*ClientesVig!Q119*12*(1-$G119)","v":291.81146036188409},{"$f":"+$M119*ClientesVig!R119*12*(1-$G119)","v":302.03671903865063},{"$f":"+$M119*ClientesVig!S119*12*(1-$G119)","v":312.61397884862691},{"$f":"+$M119*ClientesVig!T119*12*(1-$G119)","v":323.55603387383456},{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":1006.3760723415658},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M120*ClientesVig!Q120*12*(1-$G120)","v":0},{"$f":"+$M120*ClientesVig!R120*12*(1-$G120)","v":0},{"$f":"+$M120*ClientesVig!S120*12*(1-$G120)","v":0},{"$f":"+$M120*ClientesVig!T120*12*(1-$G120)","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},"c",{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M121*ClientesVig!Q121*12*(1-$G121)","v":0},{"$f":"+$M121*ClientesVig!R121*12*(1-$G121)","v":0},{"$f":"+$M121*ClientesVig!S121*12*(1-$G121)","v":0},{"$f":"+$M121*ClientesVig!T121*12*(1-$G121)","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3cCCOF","BTS3c-","BTS3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M122*ClientesVig!Q125*12*(1-$G122)","v":0},{"$f":"+$M122*ClientesVig!R125*12*(1-$G122)","v":0},{"$f":"+$M122*ClientesVig!S125*12*(1-$G122)","v":0},{"$f":"+$M122*ClientesVig!T125*12*(1-$G122)","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},{"$f":"+ITV_CD!C123","v":0},null,null,null,null,"00CCOF","00-","00CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M123*ClientesVig!Q123*12*(1-$G123)","v":0},{"$f":"+$M123*ClientesVig!R123*12*(1-$G123)","v":0},{"$f":"+$M123*ClientesVig!S123*12*(1-$G123)","v":0},{"$f":"+$M123*ClientesVig!T123*12*(1-$G123)","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"},{"$f":"+ITV_CD!B124","v":0},{"$f":"+ITV_CD!C124","v":0}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"},{"$f":"+ITV_CD!B125","v":0},{"$f":"+ITV_CD!C125","v":0}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"},{"$f":"+ITV_CD!B126","v":0},{"$f":"+ITV_CD!C126","v":0}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,"C",null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CCCOF"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1C-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CCOF"},null,null,{"$f":"+M128+M132+M136","v":3.04},0,164.41553075837194,168.12988992883953,171.93673903844331,175.83466269110897,557.47590884520116,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},{"$f":"+Y128+Y132+Y136","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":2.4006764270389498E-5}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,"c",null,null,"BTSH1cCCOF","BTSH1c-","BTSH1CCOF",null,null,{"$f":"+M129","v":3.04},{"$f":"+SUM(N129:N131)","v":0},{"$f":"+SUM(O129:O131)","v":164.41553075837194},{"$f":"+SUM(P129:P131)","v":168.12988992883953},{"$f":"+SUM(Q129:Q131)","v":171.93673903844331},{"$f":"+SUM(R129:R131)","v":175.83466269110897},{"$f":"+SUM(S129:S131)","v":557.47590884520116},null,{"$f":"+SUM(U129:U131)","v":0},{"$f":"+SUM(V129:V131)","v":0},{"$f":"+SUM(W129:W131)","v":0},{"$f":"+SUM(X129:X131)","v":0},{"$f":"+SUM(Y129:Y131)","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"c",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1cCCOF","BTSH1c-","BTSH1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M129*ClientesVig!Q129*12*(1-$G129)","v":164.41553075837194},{"$f":"+$M129*ClientesVig!R129*12*(1-$G129)","v":168.12988992883953},{"$f":"+$M129*ClientesVig!S129*12*(1-$G129)","v":171.93673903844331},{"$f":"+$M129*ClientesVig!T129*12*(1-$G129)","v":175.83466269110897},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":557.47590884520116},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"c",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1cCCOF","BTSH1c-","BTSH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M130*ClientesVig!Q130*12*(1-$G130)","v":0},{"$f":"+$M130*ClientesVig!R130*12*(1-$G130)","v":0},{"$f":"+$M130*ClientesVig!S130*12*(1-$G130)","v":0},{"$f":"+$M130*ClientesVig!T130*12*(1-$G130)","v":0},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"c",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1cCCOF","BTSH1c-","BTSH1PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.04},null,{"$f":"+$M131*ClientesVig!Q131*12*(1-$G131)","v":0},{"$f":"+$M131*ClientesVig!R131*12*(1-$G131)","v":0},{"$f":"+$M131*ClientesVig!S131*12*(1-$G131)","v":0},{"$f":"+$M131*ClientesVig!T131*12*(1-$G131)","v":0},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CCOF","BTSH2-","BTSH2CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+SUM(U133:U135)","v":0},{"$f":"+SUM(V133:V135)","v":0},{"$f":"+SUM(W133:W135)","v":0},{"$f":"+SUM(X133:X135)","v":0},{"$f":"+SUM(Y133:Y135)","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"c",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2cCCOF","BTSH2c-","BTSH2PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M133*ClientesVig!Q133*12*(1-$G133)","v":0},{"$f":"+$M133*ClientesVig!R133*12*(1-$G133)","v":0},{"$f":"+$M133*ClientesVig!S133*12*(1-$G133)","v":0},{"$f":"+$M133*ClientesVig!T133*12*(1-$G133)","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"c",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2cCCOF","BTSH2c-","BTSH2PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M134*ClientesVig!Q134*12*(1-$G134)","v":0},{"$f":"+$M134*ClientesVig!R134*12*(1-$G134)","v":0},{"$f":"+$M134*ClientesVig!S134*12*(1-$G134)","v":0},{"$f":"+$M134*ClientesVig!T134*12*(1-$G134)","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"c",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2cCCOF","BTSH2c-","BTSH2PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M135*ClientesVig!Q135*12*(1-$G135)","v":0},{"$f":"+$M135*ClientesVig!R135*12*(1-$G135)","v":0},{"$f":"+$M135*ClientesVig!S135*12*(1-$G135)","v":0},{"$f":"+$M135*ClientesVig!T135*12*(1-$G135)","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CCOF","BTSH3-","BTSH3CCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+SUM(U137:U139)","v":0},{"$f":"+SUM(V137:V139)","v":0},{"$f":"+SUM(W137:W139)","v":0},{"$f":"+SUM(X137:X139)","v":0},{"$f":"+SUM(Y137:Y139)","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"c",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3cCCOF","BTSH3c-","BTSH3PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M137*ClientesVig!Q137*12*(1-$G137)","v":0},{"$f":"+$M137*ClientesVig!R137*12*(1-$G137)","v":0},{"$f":"+$M137*ClientesVig!S137*12*(1-$G137)","v":0},{"$f":"+$M137*ClientesVig!T137*12*(1-$G137)","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"c",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3cCCOF","BTSH3c-","BTSH3PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M138*ClientesVig!Q138*12*(1-$G138)","v":0},{"$f":"+$M138*ClientesVig!R138*12*(1-$G138)","v":0},{"$f":"+$M138*ClientesVig!S138*12*(1-$G138)","v":0},{"$f":"+$M138*ClientesVig!T138*12*(1-$G138)","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"c",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3cCCOF","BTSH3c-","BTSH3PfpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M139*ClientesVig!Q139*12*(1-$G139)","v":0},{"$f":"+$M139*ClientesVig!R139*12*(1-$G139)","v":0},{"$f":"+$M139*ClientesVig!S139*12*(1-$G139)","v":0},{"$f":"+$M139*ClientesVig!T139*12*(1-$G139)","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},null,{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,"C",null,null,"BTS Prepago1CCCOF","BTS Prepago1C-","BTS Prepago1CCOF",null,null,{"$f":"+M141","v":1.223E-2},null,{"$f":"+SUM(O141:O149)","v":2304.8785947960296},{"$f":"+SUM(P141:P149)","v":2332.4148897947034},{"$f":"+SUM(Q141:Q149)","v":2360.3419340188361},{"$f":"+SUM(R141:R149)","v":2390.7794429984465},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":7703.2231544354636},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+PotenciaVig!T140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":3.3172637499944275E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CCOF","BTS Prepago1-","BTS Prepago1CCOF",null,null,{"$f":"+M142","v":1.223E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},"c",{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":1727.823396365827},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":1748.7366868581059},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":1769.9985809423258},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":1793.1592668471317},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":5775.981014627132},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},"c",{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0.52900401476598469},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0.54265631433770434},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0.55741460345012583},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0.5730198277632772},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":1.8034944331107534},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":576.50711022733424},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":583.11596913226117},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":589.76582740851461},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":597.0264808748974},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":1925.3735785206795},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12)+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*(0.6*12-0.01*12)+(ClientesVig!R145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*(0.6*12-0.01*12)+(ClientesVig!S145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*(0.6*12-0.01*12)+(ClientesVig!T145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},"c",{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":1.9084188102012688E-2},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":1.9577489998679622E-2},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":2.0111064545876019E-2},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":2.0675448653924719E-2},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":6.5066854540867511E-2},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},"c",{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},"c",{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},"c",{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},"BTS Prepago1cCCOF","BTS Prepago1c-","BTS Prepago1PpCCOF",null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.223E-2},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},null,{"$f":"+PotenciaVig!T149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CCOMV","index":22,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo de Comercialización Variable"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CCOV",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O127,O58,O140)","v":12009920.253746413},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P127,P58,P140)","v":12245950.786228176},12496663.55182443,12763603.311143434,40586182.368255086,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W127,W58,W140)","v":0},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X127,X58,X140)","v":0},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y127,Y58,Y140)","v":0},null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":0.99999999999999989}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,{"$f":"+ITV_CD!G8","v":0},{"$f":"+B8&C8&E8&$A$3","v":"ATH1CCOV"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":26380.528065810111},{"$f":"+SUM(P9:P11)","v":27056.917702530278},{"$f":"+SUM(Q9:Q11)","v":27786.357598090155},{"$f":"+SUM(R9:R11)","v":28556.591390663561},{"$f":"+SUM(S9:S11)","v":89911.62420542154},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":2.2153259794088658E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCCOV",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":5001.6136197444121},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":5129.8536462834591},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":5268.151731420945},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":5414.1841314438752},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":17046.78553353166},null,{"$f":"+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,4.2001451082191419E-4]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCCOV"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":7296.8739240310151},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":7483.963806779223},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":7685.7274310622815},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":7898.7746779716581},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":24869.622946710686},null,{"$f":"+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,6.1276083375022539E-4]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCCOV","ATH1Et-","ATH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":14082.040522034682},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":14443.100249467596},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":14832.478435606929},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":15243.632581248028},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":47995.215725179194},null,{"$f":"+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,1.1825506348367263E-3]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCCOV","ATD1Et-","ATD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":12.010781288783898},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":12.318734487157316},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":12.650840919106939},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":13.001520389993624},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":40.935831570795507},null,{"$f":"+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,1.0086149813098436E-6]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CCOV","MTH1-","MTH1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":1005524.5092495857},{"$f":"+SUM(P14:P16)","v":1031305.8869319381},{"$f":"+SUM(Q14:Q16)","v":1059109.3369303676},{"$f":"+SUM(R14:R16)","v":1088467.6937590386},{"$f":"+SUM(S14:S16)","v":3427086.1288088225},null,{"$f":"+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,8.4439726252483263E-2]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCCOV","MTH1Et-","MTH1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":26027.747397795945},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":26695.091833173494},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":27414.777098614148},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":28174.710733768661},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":88709.25696052413},null,{"$f":"+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,2.1857009401778328E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCCOV"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":345429.43329401658},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":354286.15095771651},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":363837.51433894678},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":373923.03733563604},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":1177312.3463770056},null,{"$f":"+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,2.9007713405877093E-2]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCCOV","MTH1Et-","MTH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":634067.32855777314},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":650324.64414104819},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":667857.0454928067},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":686369.94568963395},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":2161064.5254712929},null,{"$f":"+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,5.3246311906428347E-2]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,{"$f":"+ITV_CD!G17","v":0},"MTD1CCOV","MTD1-","MTD1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":1384172.0960242331},{"$f":"+SUM(P18:P53)","v":1419585.2603242355},{"$f":"+SUM(Q18:Q53)","v":1457770.210711295},{"$f":"+SUM(R18:R53)","v":1498092.7018152054},{"$f":"+SUM(S18:S53)","v":4717241.0927842557},null,{"$f":"+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":0},{"$f":"+SUM(X18:X53)","v":0},{"$f":"+SUM(Y18:Y53)","v":0},null,0.11622776071872915]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,{"$f":"+ITV_CD!G18","v":0},"MTD1CCOV","MTD1-","MTD1CCOV",null,null,{"$f":"+M19","v":1.1209999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":1370866.5823636367},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":1405939.803380989},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":1443758.5959097671},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":1483694.3992752563},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":4671899.1371075418},null,{"$f":"+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":13216.768824514078},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":13555.643218594674},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":13921.096042243318},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":14306.986800452398},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":45046.147249029622},null,{"$f":"+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+((EnergíaVig!V22-ClientesVig!P22*(0.6*12))+(ClientesVig!P22*(0.6*12))*(1-$G22))*$M22*1000","v":88.744836082375329},{"$f":"+((EnergíaVig!W22-ClientesVig!Q22*(0.6*12))+(ClientesVig!Q22*(0.6*12))*(1-$G22))*$M22*1000","v":89.813724651920793},{"$f":"+((EnergíaVig!X22-ClientesVig!R22*(0.6*12))+(ClientesVig!R22*(0.6*12))*(1-$G22))*$M22*1000","v":90.518759284571942},{"$f":"+((EnergíaVig!Y22-ClientesVig!S22*(0.6*12))+(ClientesVig!S22*(0.6*12))*(1-$G22))*$M22*1000","v":91.315739496539166},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":295.80842768405171},null,{"$f":"+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+((EnergíaVig!V24-ClientesVig!P24*(0.6*12))+(ClientesVig!P24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!Q24*(0.6*12))+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!R24*(0.6*12))+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!S24*(0.6*12))+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCCOV","MTD1Et-","MTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCCOV"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CCOV","MTD2-","MTD2CCOV",null,null,{"$f":"+M28","v":1.1209999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-($P$4*12)*ClientesVig!Q31)+$M22*($P$4*12)*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-($P$4*12)*ClientesVig!R31)+$M22*($P$4*12)*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-($P$4*12)*ClientesVig!S31)+$M22*($P$4*12)*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-($P$4*12)*ClientesVig!T31)+$M22*($P$4*12)*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},"MTD2EtCCOV","MTD2Et-","MTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CCOV","MTD3-","MTD3CCOV",null,null,{"$f":"+M37","v":1.1209999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},"MTD3EtCCOV","MTD3Et-","MTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CCOV","MTD4-","MTD4CCOV",null,null,{"$f":"+M46","v":1.1209999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},"MTD4EtCCOV","MTD4Et-","MTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CCOV","BTH1-","BTH1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":7850.5469198813744},{"$f":"+SUM(P55:P57)","v":8051.832829168201},{"$f":"+SUM(Q55:Q57)","v":8268.9058957512716},{"$f":"+SUM(R55:R57)","v":8498.1187649095828},{"$f":"+SUM(S55:S57)","v":26756.682910461212},null,{"$f":"+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":6.5925596715864644E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCCOV","BTH1Et-","BTH1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":549.87758896310436},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":563.97630229103618},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":579.18079895855374},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":595.23560649468811},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":1874.1242409741596},null,{"$f":"+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":4.6176411074327254E-5}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCCOV"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":3385.9953854649343},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":3472.8113954779806},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":3566.4365160281941},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":3665.2976177042729},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":11540.343085617673},null,{"$f":"+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":2.8434167522600192E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCCOV","BTH1Et-","BTH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1209999999999999E-2},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":3914.6739454533358},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":4015.0451313991839},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":4123.2885807645243},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":4237.5855407106219},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":13342.21558386938},null,{"$f":"+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":3.2873788085831734E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CCOV","BTD1-","BTD1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":2481640.5644758199},{"$f":"+SUM(P59:P94)","v":2545244.5230117892},{"$f":"+SUM(Q59:Q94)","v":2613835.3132241135},{"$f":"+SUM(R59:R94)","v":2686262.6927138325},{"$f":"+SUM(S59:S94)","v":8457949.4865223058},null,{"$f":"+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":0},{"$f":"+SUM(X59:X94)","v":0},{"$f":"+SUM(Y59:Y94)","v":0},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":0.20839480318153256}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CCOV","BTD1-","BTD1CCOV",null,null,{"$f":"+M60","v":1.124E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":676274.88224859606},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":693592.41732460272},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":712266.65655762807},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":731985.83337380865},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":2304811.9013784952},null,{"$f":"+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":2792.0074897147965},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":2863.5938100104731},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":2940.7947533206057},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":3022.3131563006996},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":9515.8795748029788},null,{"$f":"+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+((EnergíaVig!V63-ClientesVig!P63*0.6*12)+(ClientesVig!P63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+((EnergíaVig!V65-ClientesVig!P65*0.6*12)+(ClientesVig!P65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},"BTD1EtCCOV","BTD1Et-","BTD1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CCOV","BTD2-","BTD2CCOV",null,null,{"$f":"+M69","v":1.124E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":603842.74896745861},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":619322.44792550325},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":636016.05656022939},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":653643.32516603742},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":2058038.4203375231},null,{"$f":"+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":1863.4739383902067},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":1911.2529084351168},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":1962.7792551256364},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":2017.1872106960254},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":6351.1984311748447},null,{"$f":"+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},"BTD2EtCCOV","BTD2Et-","BTD2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CCOV","BTD3-","BTD3CCOV",null,null,{"$f":"+M78","v":1.124E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":259666.23453954174},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":266324.00687869074},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":273503.95833873877},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":281085.4482973062},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":885009.30840025516},null,{"$f":"+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":5524.5229332629124},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":5666.1702138086284},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":5818.9271040954536},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":5980.2269173679815},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":18828.994956076313},null,{"$f":"+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},"BTD3EtCCOV","BTD3Et-","BTD3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CCOV","BTD4-","BTD4CCOV",null,null,{"$f":"+M87","v":1.124E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":931676.6943588556},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":955564.63395073812},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":981326.14065497578},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":1008528.3585923153},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":3175393.7834439776},null,{"$f":"+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},"BTD4EtCCOV","BTD4Et-","BTD4PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.124E-2},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CCOV","BTS1-","BTS1CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":7101532.5561635802},{"$f":"+SUM(P96:P122)","v":7211845.7508753687},{"$f":"+SUM(Q96:Q122)","v":7326990.1611245014},{"$f":"+SUM(R96:R122)","v":7450776.2684251806},{"$f":"+SUM(S96:S122)","v":23857778.225154724},null,{"$f":"+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.58783006513604341}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CCOV","BTS1-","BTS1CCOV",null,null,{"$f":"+M97","v":1.205E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":1702432.8561744248},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":1723038.3468066375},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":1743987.310315619},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":1766807.1194041646},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":5691100.1874830322},null,{"$f":"+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":521.21818298692688},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":534.66954928612745},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":549.21062727506273},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":564.58617535138933},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":1776.9507701540949},null,{"$f":"+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCCOV"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":568022.1323172017},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":574533.72265280026},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":581085.70893479977},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":588239.50078025449},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":1897036.1096626478},null,{"$f":"+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCCOV",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12)+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12)+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12)+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12)+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":2266.1123271492702},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":2292.6256868930241},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":2319.3259880954624},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":2348.431509718785},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":7570.6612677504172},null,{"$f":"+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":12.535539200286342},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":12.859566883842435},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":13.21004784834048},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":13.580766218576883},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":42.73947109389227},null,{"$f":"+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCCOV","BTS1Et-","BTS1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CCOV","BTS2-","BTS2CCOV",null,null,{"$f":"+M106","v":1.205E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":1311691.2629637481},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":1331673.9976219097},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":1352329.9343330855},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":1374519.9368804661},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":4404367.2615094213},null,{"$f":"+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":1407.7843422535013},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":1443.9630336534308},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":1483.0123912595088},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":1524.2658730976136},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":4798.5731915691722},null,{"$f":"+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":358660.86959125177},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":358279.48670351726},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":357707.29256568535},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":357478.76353760558},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":1177056.5384901864},null,{"$f":"+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":111608.10528867814},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":112291.70460663606},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":112954.5539704066},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":113730.8318216558},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":369985.48746329168},null,{"$f":"+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":2221.0433506628628},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":2221.6591805329322},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":2221.2367520873136},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":2222.9665792765268},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":7302.8060291207685},null,{"$f":"+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":32.62240621376759},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":33.46112828001101},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":34.36654197085516},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":35.323148061510238},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":111.19878862574228},null,{"$f":"+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCCOV","BTS2Et-","BTS2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CCOV","BTS3-","BTS3CCOV",null,null,{"$f":"+M115","v":1.205E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":2777984.2680977173},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":2838120.0063227029},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":2902216.7009816784},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":2970200.2681714552},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":9414210.5368650015},null,{"$f":"+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":14967.625921981969},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":15351.652423119518},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":15765.902083974428},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":16203.381982109267},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":51015.023509245126},null,{"$f":"+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":249704.11966010893},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":252017.59559251627},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":254322.39559071569},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":256887.31179574467},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":831404.15065358451},null,{"$f":"+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCCOV","BTS3Et-","BTS3PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.205E-2},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CCOV","0-","0CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},"BTSH",{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CCOV"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CCOV"},null,null,{"$f":"+M128+M132+M136","v":1.1509999999999999E-2},0,532.71723880888715,546.39494214226875,561.15293654467348,576.74088365047146,1815.7469456116346,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},{"$f":"+Y128+Y132+Y136","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":4.4738057133253319E-5}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},"BTSH",{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CCOV"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CCOV"},null,null,{"$f":"+M129","v":1.1509999999999999E-2},{"$f":"+SUM(N129:N131)","v":0},532.71723880888715,546.39494214226875,561.15293654467348,576.74088365047146,1815.7469456116346,null,{"$f":"+U129","v":0}]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},"BTSH",{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},{"$f":"+B129&C129&E129&$A$3","v":"BTSH1EtCCOV"},{"$f":"+B129&C129&E129&$A$4","v":"BTSH1Et-"},{"$f":"+B129&C129&F129&$A$3","v":"BTSH1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1509999999999999E-2},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":127.09846531899485},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":130.37621251187431},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":133.91856653613766},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":137.66363902378134},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":433.29384832306613},null,{"$f":"+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},"BTSH",{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCCOV","BTSH1Et-","BTSH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1509999999999999E-2},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":163.42646883001586},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":167.61667948867427},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":172.13553468587503},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":176.90710667942287},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":556.99943587206553},null,{"$f":"+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},"BTSH",{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCCOV","BTSH1Et-","BTSH1PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.1509999999999999E-2},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":242.19230465987641},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":248.40205014172011},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":255.09883532266076},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":262.17013794726728},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":825.453661416503},null,{"$f":"+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},"BTSH",{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CCOV","BTSH2-","BTSH2CCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},null,{"$f":"+PotenciaVig!T132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},"BTSH",{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCCOV","BTSH2Et-","BTSH2PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},"BTSH",{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCCOV","BTSH2Et-","BTSH2PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V134-ClientesVig!P134*0.6*12)+(ClientesVig!P134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!W134-ClientesVig!Q134*0.6*12)+(ClientesVig!Q134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!X134-ClientesVig!R134*0.6*12)+(ClientesVig!R134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!Y134-ClientesVig!S134*0.6*12)+(ClientesVig!S134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},"BTSH",{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCCOV","BTSH2Et-","BTSH2PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},"BTSH",{"$f":"+ITV_CD!C136","v":3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0}]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},"BTSH",{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},{"$f":"+B137&C137&E137&$A$3","v":"BTSH3EtCCOV"},{"$f":"+B137&C137&E137&$A$4","v":"BTSH3Et-"},{"$f":"+B137&C137&F137&$A$3","v":"BTSH3PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},"BTSH",{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCCOV","BTSH3Et-","BTSH3PfpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},"BTSH",{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},"BTS Prepago",{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CCOV"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$341,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O149)","v":2274.724827407038},{"$f":"+SUM(P141:P149)","v":2301.9008765185667},{"$f":"+SUM(Q141:Q149)","v":2329.462562846064},{"$f":"+SUM(R141:R149)","v":2359.5018705634707},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":7602.4450919080982},null,{"$f":"+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+PotenciaVig!T140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":1.873160925294228E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},"BTS Prepago",{"$f":"+ITV_CD!C141","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$3","v":"BTS Prepago1CCOV"},{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1-"},{"$f":"+B141&C141&F141&$A$3","v":"BTS Prepago1CCOV"},null,null,{"$f":"+M142","v":1.2070000000000001E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},"BTS Prepago",{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},{"$f":"+B142&C142&E142&$A$3","v":"BTS Prepago1EtCCOV"},{"$f":"+B142&C142&E142&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B142&C142&F142&$A$3","v":"BTS Prepago1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":1705.2190019734696},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":1725.8586925901343},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":1746.8424261630316},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":1769.7001104533836},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":5700.4162589165571},null,{"$f":"+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},"BTS Prepago",{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0.5220832754068222},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0.53555696762519156},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0.55012218018340309},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0.56552324784159913},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":1.7799000660381681},null,{"$f":"+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},"BTS Prepago",{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":568.96490764054988},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":575.48730559496255},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":582.05016654299038},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":589.21583190188164},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":1900.1847173135407},null,{"$f":"+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},"BTS Prepago",{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12)+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*(0.6*12-0.01*12)+(ClientesVig!R145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*(0.6*12-0.01*12)+(ClientesVig!S145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*(0.6*12-0.01*12)+(ClientesVig!T145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},"BTS Prepago",{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":1.8834517611716534E-2},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":1.932136584497654E-2},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":1.9847959858440196E-2},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":2.0404960364094143E-2},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":6.4215611963063857E-2},null,{"$f":"+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},"BTS Prepago",{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},"BTS Prepago",{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCCOV","BTS Prepago1Et-","BTS Prepago1PpCCOV",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},"BTS Prepago",{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1EtCCOV"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCCOV"},null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2070000000000001E-2},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},null,{"$f":"+PotenciaVig!T149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CSERAP","index":23,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por el Servicio de Alumbrado Público"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CSAP",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O140)","v":1340034.2540652752},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P127,P140)","v":1366337.2019233485},1394274.0497599025,1424020.3958007093,4528338.2338346532,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W127,W140)","v":0},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X127,X140)","v":0},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y58,Y127,Y140)","v":0},null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":0.99999999999999989}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CSAP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":2918.0958788228845},{"$f":"+SUM(P9:P11)","v":2992.9150714663288},{"$f":"+SUM(Q9:Q11)","v":3073.6024461758961},{"$f":"+SUM(R9:R11)","v":3158.8022590921337},{"$f":"+SUM(S9:S11)","v":9945.6212323570653},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":2.1963070598494117E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCSAP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":553.25610066753541},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":567.44143812591346},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":582.7393529850109},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":598.89280312135645},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":1885.639077750157},null,{"$f":"+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,4.1640862064169933E-4]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCSAP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":807.14751702037995},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":827.84256203445477},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":850.1607506259794},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":873.72708302273475},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":2750.9663205995766},null,{"$f":"+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,6.0750018628136443E-4]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCSAP","ATH1Et-","ATH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":1557.6922611349694},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":1597.6310713059606},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":1640.7023425649056},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":1686.1823729480423},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":5309.0158340073331},null,{"$f":"+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,1.1723982529263483E-3]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCSAP","ATD1Et-","ATD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":1.3285788401509397},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":1.3626432438960814},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":1.3993793701777524},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":1.4381699628538889},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":4.5281383717918313},null,{"$f":"+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,9.9995586415313926E-7]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CSAP","MTH1-","MTH1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":111226.61832912455},{"$f":"+SUM(P14:P16)","v":114078.43887561138},{"$f":"+SUM(Q14:Q16)","v":117153.93200657055},{"$f":"+SUM(R14:R16)","v":120401.42196799358},{"$f":"+SUM(S14:S16)","v":379088.92058188585},null,{"$f":"+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,8.3714798013413555E-2]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCSAP","MTH1Et-","MTH1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":2879.072861129971},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":2952.8915141066132},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":3032.4998753150353},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":3116.5603309431885},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":9812.6207521007946},null,{"$f":"+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,2.1669363562075057E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCSAP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":38209.857028062492},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":39189.547474359373},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":40246.076519205533},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":41361.691908669818},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":130229.01958139935},null,{"$f":"+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,2.8758677655383483E-2]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCSAP","MTH1Et-","MTH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":70137.688439932084},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":71935.999887145401},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":73875.355612049985},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":75923.16972838057},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":239047.28024838568},null,{"$f":"+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,5.2789184001822559E-2]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CSAP","MTD1-","MTD1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":153110.91873952263},{"$f":"+SUM(P18:P53)","v":157028.16438912149},{"$f":"+SUM(Q18:Q53)","v":161252.01260321192},{"$f":"+SUM(R18:R53)","v":165712.30599918414},{"$f":"+SUM(S18:S53)","v":521800.08519647428},null,{"$f":"+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":0},{"$f":"+SUM(X18:X53)","v":0},{"$f":"+SUM(Y18:Y53)","v":0},null,0.11522992723858604]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CSAP","MTD1-","MTD1CSAP",null,null,{"$f":"+M19","v":1.24E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":151639.12240240048},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":155518.76504838769},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":159702.11051990287},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":164119.63024989454},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":516784.56110734626},null,{"$f":"+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":1461.9797807669454},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":1499.4645487116322},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":1539.889303513088},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":1582.5748111115945},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":4982.8030855304851},null,{"$f":"+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!P22*(0.6*12))+(ClientesVig!P22*(0.6*12))*(1-$G22))*$M22*1000","v":9.8165563552315245},{"$f":"+((EnergíaVig!W22-ClientesVig!Q22*(0.6*12))+(ClientesVig!Q22*(0.6*12))*(1-$G22))*$M22*1000","v":9.9347920221571631},{"$f":"+((EnergíaVig!X22-ClientesVig!R22*(0.6*12))+(ClientesVig!R22*(0.6*12))*(1-$G22))*$M22*1000","v":10.01277979597406},{"$f":"+((EnergíaVig!Y22-ClientesVig!S22*(0.6*12))+(ClientesVig!S22*(0.6*12))*(1-$G22))*$M22*1000","v":10.10093817802931},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":32.72100359752222},null,{"$f":"+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!P24*(0.6*12))+(ClientesVig!P24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!Q24*(0.6*12))+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!R24*(0.6*12))+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!S24*(0.6*12))+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCSAP","MTD1Et-","MTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCSAP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+SUMPRODUCT(O26:R26,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,{"$f":"+PotenciaVig!T26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CSAP","MTD2-","MTD2CSAP",null,null,{"$f":"+M28","v":1.24E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-($P$4*12)*ClientesVig!Q31)+$M22*($P$4*12)*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-($P$4*12)*ClientesVig!R31)+$M22*($P$4*12)*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-($P$4*12)*ClientesVig!S31)+$M22*($P$4*12)*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-($P$4*12)*ClientesVig!T31)+$M22*($P$4*12)*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCSAP","MTD2Et-","MTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCSAP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,{"$f":"+PotenciaVig!T35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CSAP","MTD3-","MTD3CSAP",null,null,{"$f":"+M37","v":1.24E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCSAP","MTD3Et-","MTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCSAP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,{"$f":"+PotenciaVig!T44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CSAP","MTD4-","MTD4CSAP",null,null,{"$f":"+M46","v":1.24E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCSAP","MTD4Et-","MTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCSAP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,{"$f":"+PotenciaVig!T53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CSAP","BTH1-","BTH1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":868.39234439365794},{"$f":"+SUM(P55:P57)","v":890.65769029157616},{"$f":"+SUM(Q55:Q57)","v":914.66934083243336},{"$f":"+SUM(R55:R57)","v":940.02384197037327},{"$f":"+SUM(S55:S57)","v":2959.7044432624357},null,{"$f":"+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":6.5359615170709567E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCSAP","BTH1Et-","BTH1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":60.824996459790313},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":62.384532992050396},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":64.066386325477851},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":65.842297239376748},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":207.30723093737362},null,{"$f":"+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":4.5779979372659024E-5}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCSAP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":374.54364656347184},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":384.146844816476},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":394.50323638492068},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":405.4388087380284},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":1276.5410728069505},null,{"$f":"+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":2.8190055753100397E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCSAP","BTH1Et-","BTH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.24E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":433.02370137039577},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":444.12631248304979},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":456.0997181220348},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":468.74273599296805},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":1475.8561395181116},null,{"$f":"+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":3.2591561480343269E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CSAP","BTD1-","BTD1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":275983.15886074514},{"$f":"+SUM(P59:P94)","v":283056.55282604421},{"$f":"+SUM(Q59:Q94)","v":290684.53216460336},{"$f":"+SUM(R59:R94)","v":298739.17846016824},{"$f":"+SUM(S59:S94)","v":940608.26140150183},null,{"$f":"+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":0},{"$f":"+SUM(X59:X94)","v":0},{"$f":"+SUM(Y59:Y94)","v":0},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":0.20771599046500178}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CSAP","BTD1-","BTD1CSAP",null,null,{"$f":"+M60","v":1.25E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":75208.505588144573},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":77134.388047664892},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":79211.149528205962},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":81404.118480183359},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":256318.04953052656},null,{"$f":"+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":310.49905357148538},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":318.46016570401173},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":327.04567986216705},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":336.11133855657249},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":1058.2606288704378},null,{"$f":"+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!P63*0.6*12)+(ClientesVig!P63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!P65*0.6*12)+(ClientesVig!P65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCSAP","BTD1Et-","BTD1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCSAP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,{"$f":"+PotenciaVig!T67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CSAP","BTD2-","BTD2CSAP",null,null,{"$f":"+M69","v":1.25E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":67153.330623605289},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":68874.827393850472},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":70731.323016039751},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":72691.65093038675},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":228874.37948593454},null,{"$f":"+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":207.23687037257636},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":212.55036793095161},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":218.28061111272646},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":224.33131791548325},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":706.31655150965798},null,{"$f":"+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCSAP","BTD2Et-","BTD2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCSAP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,{"$f":"+PotenciaVig!T76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CSAP","BTD3-","BTD3CSAP",null,null,{"$f":"+M78","v":1.25E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":28877.47270235117},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":29617.883327256528},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":30416.365473614187},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":31259.502702102556},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":98421.853692199205},null,{"$f":"+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":614.38199880592879},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":630.13458783458952},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":647.12267616719896},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":665.06082266102987},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":2093.9718589942513},null,{"$f":"+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCSAP","BTD3Et-","BTD3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCSAP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,{"$f":"+PotenciaVig!T85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CSAP","BTD4-","BTD4CSAP",null,null,{"$f":"+M87","v":1.25E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":103611.73202389406},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":106268.30893580272},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":109133.24517960141},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":112158.40286836249},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":353135.42965346726},null,{"$f":"+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCSAP","BTD4Et-","BTD4PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCSAP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.25E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,{"$f":"+PotenciaVig!T94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CSAP","BTS1-","BTS1CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":795607.38181085733},{"$f":"+SUM(P96:P122)","v":807966.12146736495},{"$f":"+SUM(Q96:Q122)","v":820866.11763635511},{"$f":"+SUM(R96:R122)","v":834734.27073643089},{"$f":"+SUM(S96:S122)","v":2672863.120660488},null,{"$f":"+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.59025253473547934}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CSAP","BTS1-","BTS1CSAP",null,null,{"$f":"+M97","v":1.3500000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":190728.99218551649},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":193037.49113601336},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":195384.47045029758},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":197941.04657225084},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":637592.13718689582},null,{"$f":"+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":58.393738342933716},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":59.90073788682755},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":61.52982131297383},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":63.252393089159796},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":199.07747217494006},null,{"$f":"+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCSAP"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":63637.334325993557},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":64366.848595956879},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":65100.88855286139},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":65902.350709821054},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":212531.01643523446},null,{"$f":"+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCSAP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12)+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12)+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12)+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12)+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000)","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":253.87980428643274},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":256.85018068925996},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":259.84150074098551},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":263.10228532119174},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":848.16537024589741},null,{"$f":"+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":1.4043965079158973},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":1.4406983645798579},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":1.4799638668265269},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":1.5214966302969954},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":4.7882395001456075},null,{"$f":"+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCSAP","BTS1Et-","BTS1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,{"$f":"+PotenciaVig!T104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CSAP","BTS2-","BTS2CSAP",null,null,{"$f":"+M106","v":1.3500000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":146952.96307062739},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":149191.69267963304},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":151505.8432655324},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":153991.86014843395},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":493435.33635167789},null,{"$f":"+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":157.7185777628404},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":161.77179215204413},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":166.14661644816076},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":170.76837582421396},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":537.59948619239697},null,{"$f":"+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":40181.923149227383},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":40139.195605788249},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":40075.09086835479},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":40049.488031184024},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":131869.40472711631},null,{"$f":"+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":12503.812625702532},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":12580.39844140736},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":12654.659573448043},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":12741.628461347331},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":41450.656271821063},null,{"$f":"+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":248.83058285434566},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":248.8995762422787},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":248.85225023384842},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":249.04604830068973},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":818.15669205917322},null,{"$f":"+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":3.6547923973930496},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":3.7487571102087016},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":3.8501934988094999},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":3.957365135521894},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":12.457955572178598},null,{"$f":"+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCSAP","BTS2Et-","BTS2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,{"$f":"+PotenciaVig!T113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CSAP","BTS3-","BTS3CSAP",null,null,{"$f":"+M115","v":1.3500000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":311226.45327235834},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":317963.65216063481},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":325144.60965354909},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":332761.02589472738},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":1054704.085042967},null,{"$f":"+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":1676.8709539149927},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":1719.8946698100706},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":1766.3043828519071},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":1815.3166535973037},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":5715.3760777992475},null,{"$f":"+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":27975.150335364906},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":28234.336435676098},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":28492.550543358193},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":28779.906300768078},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":93144.863351231455},null,{"$f":"+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCSAP","BTS3Et-","BTS3PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3500000000000001E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,{"$f":"+PotenciaVig!T122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CSAP","0-","0CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+DdaAñoBaseVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CSAP"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CSAP"},null,null,{"$f":"+M128+M132+M136","v":1.2999999999999999E-3},0,60.167889700395591,61.712721527797505,63.379567116253298,65.140151932720499,205.08001992138361,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},{"$f":"+Y128+Y132+Y136","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":4.5288140887770943E-5}]
[{"$f":"+DdaAñoBaseVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CSAP"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CSAP"},null,null,{"$f":"+M129","v":1.2999999999999999E-3},{"$f":"+SUM(N129:N131)","v":0},60.167889700395591,61.712721527797505,63.379567116253298,65.140151932720499,205.08001992138361,null,{"$f":"+U129","v":0},null,{"$f":"+SUM(W129:W131)","v":0},{"$f":"+SUM(X129:X131)","v":0},{"$f":"+SUM(Y129:Y131)","v":0}]
[{"$f":"+DdaAñoBaseVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},{"$f":"+B129&C129&E129&$A$3","v":"BTSH1EtCSAP"},{"$f":"+B129&C129&E129&$A$4","v":"BTSH1Et-"},{"$f":"+B129&C129&F129&$A$3","v":"BTSH1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2999999999999999E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":14.355169844890819},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":14.725375870150877},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":15.125467984098952},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":15.54845618861127},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":48.938488516071757},null,{"$f":"+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCSAP","BTSH1Et-","BTSH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2999999999999999E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":18.458245827890583},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":18.931510281083973},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":19.441893578769552},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":19.980820041985208},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":62.910448882162058},null,{"$f":"+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCSAP","BTSH1Et-","BTSH1PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2999999999999999E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":27.354474027614192},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":28.055835376562655},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":28.812205553384793},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":29.610875702124023},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":93.23108252314978},null,{"$f":"+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CSAP","BTSH2-","BTSH2CSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+U133","v":0},null,{"$f":"+SUM(W133:W135)","v":0},{"$f":"+SUM(X133:X135)","v":0},{"$f":"+SUM(Y133:Y135)","v":0}]
[{"$f":"+DdaAñoBaseVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCSAP","BTSH2Et-","BTSH2PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCSAP","BTSH2Et-","BTSH2PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V134-ClientesVig!P134*0.6*12)+(ClientesVig!P134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!W134-ClientesVig!Q134*0.6*12)+(ClientesVig!Q134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!X134-ClientesVig!R134*0.6*12)+(ClientesVig!R134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!Y134-ClientesVig!S134*0.6*12)+(ClientesVig!S134*0.6*12)*(1-$G134))*$M134*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCSAP","BTSH2Et-","BTSH2PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+U137","v":0},null,{"$f":"+SUM(W137:W139)","v":0},{"$f":"+SUM(X137:X139)","v":0},{"$f":"+SUM(Y137:Y139)","v":0}]
[{"$f":"+DdaAñoBaseVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},{"$f":"+B137&C137&E137&$A$3","v":"BTSH3EtCSAP"},{"$f":"+B137&C137&E137&$A$4","v":"BTSH3Et-"},{"$f":"+B137&C137&F137&$A$3","v":"BTSH3PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCSAP","BTSH3Et-","BTSH3PfpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+DdaAñoBaseVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CSAP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O148)","v":258.19163326823872},{"$f":"+SUM(P141:P148)","v":261.27623867692103},{"$f":"+SUM(Q141:Q148)","v":264.40461566686884},{"$f":"+SUM(R141:R148)","v":267.81421397447843},{"$f":"+SUM(S141:S148)","v":862.9121603905628},null,{"$f":"+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+PotenciaVig!T140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":1.905582392108193E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$3","v":"BTS Prepago1CSAP"},{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1-"},{"$f":"+B141&C141&F141&$A$3","v":"BTS Prepago1CSAP"},null,null,{"$f":"+M142","v":1.3699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},{"$f":"+B142&C142&E142&$A$3","v":"BTS Prepago1EtCSAP"},{"$f":"+B142&C142&E142&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B142&C142&F142&$A$3","v":"BTS Prepago1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":193.55012698456113},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":195.89282591950985},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":198.27457529770942},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":200.86902662146935},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":647.02322077180463},null,{"$f":"+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":5.9258830762829028E-2},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":6.0788156225891656E-2},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":6.2441374221314183E-2},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":6.4189465579369567E-2},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0.20202676805901326},null,{"$f":"+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":64.580109649341608},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":65.320431538119195},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":66.06534616105192},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":66.878681831448034},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":215.67962408612678},null,{"$f":"+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12)+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*(0.6*12-0.01*12)+(ClientesVig!R145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*(0.6*12-0.01*12)+(ClientesVig!S145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*(0.6*12-0.01*12)+(ClientesVig!T145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000)","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":2.1378035731608653E-3},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":2.1930630660826722E-3},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":2.2528338861692678E-3},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":2.3160559816743143E-3},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":7.2887645724438663E-3},null,{"$f":"+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCSAP","BTS Prepago1Et-","BTS Prepago1PpCSAP",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1EtCSAP"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCSAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.3699999999999999E-3},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},null,{"$f":"+PotenciaVig!T149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CX","index":24,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,26,5,26],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Conexión"]
["Componente de Costo:"]
["CX"]
["-"]
[null,null,"Bloque","Sub Categoría","Vble Cobro Clientes","Vble Cobro Potencia","Descuento","Auxiliar Cliente","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Conexiones ($/kWh)",null,"Ingreso por Conexiones a Tarifa Vigente ",null,null,null,null,null,null,null,"Ingreso Potencia ",null,"Ingreso por Potencia a Tarifa Vigente",null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"},"VP"]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O140)","v":109068.56290606887},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P127,P140)","v":112735.03823004852},116522.49623800576,120435.01151985908,375414.94792804489,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W127,W140)","v":0},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X140)","v":0},{"$f":"+SUM(Y8,Y12,Y13,Y17,Y54,Y95,Y123,Y58,Y127,Y140)","v":0},null,{"$f":"+SUM(AA8,AA12:AA13,AA17,AA54,AA58,AA95,AA140,AA127)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,"Cx",null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CxCX"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1Cx-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CX"},null,null,{"$f":"(+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D56","v":201.89},null,{"$f":"+$M8*ClientesVig!V8","v":9.2478062238808452},{"$f":"+$M8*ClientesVig!W8","v":9.4874996574609494},{"$f":"+$M8*ClientesVig!X8","v":9.7237445184450042},{"$f":"+$M8*ClientesVig!Y8","v":9.9563740667595884},{"$f":"+SUMPRODUCT(O8:R8,PremisaCosto!$F$69:$I$69)","v":31.470010063948756},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,{"$f":"+SUM(Y9:Y11)","v":0},null,{"$f":"+SUM(Y8,S8)/SUM($Y$7,$S$7)","v":8.3827269632269822E-5}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},null,{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1CX",{"$f":"+B9&C9&E9&$A$4","v":"ATH1-"},"ATH1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M9*ClientesVig!V9","v":0},{"$f":"+$M9*ClientesVig!W9","v":0},{"$f":"+$M9*ClientesVig!X9","v":0},{"$f":"+$M9*ClientesVig!Y9","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,{"$f":"+PotenciaVig!T9*U9*12*(1-$G9)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},null,{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1CX"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M10*ClientesVig!V10","v":0},{"$f":"+$M10*ClientesVig!W10","v":0},{"$f":"+$M10*ClientesVig!X10","v":0},{"$f":"+$M10*ClientesVig!Y10","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,{"$f":"+PotenciaVig!T10*U10*12*(1-$G10)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},null,{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1CX","ATH1-","ATH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M11*ClientesVig!V11","v":0},{"$f":"+$M11*ClientesVig!W11","v":0},{"$f":"+$M11*ClientesVig!X11","v":0},{"$f":"+$M11*ClientesVig!Y11","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+PotenciaVig!T11*U11*12*(1-$G11)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},"Cx",{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1CxCX","ATD1Cx-","ATD1PpCX",null,null,{"$f":"(+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D55","v":201.89},null,{"$f":"+$M12*ClientesVig!V12","v":4.6239031119404544E-4},{"$f":"+$M12*ClientesVig!W12","v":4.7437498287304598E-4},{"$f":"+$M12*ClientesVig!X12","v":4.8618722592225227E-4},{"$f":"+$M12*ClientesVig!Y12","v":4.9781870333798E-4},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":1.5735005031974414E-3},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,{"$f":"+PotenciaVig!T12*U12*12*(1-$G12)*1000","v":0},null,4.1913634816135007E-9]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},null,"Cx",null,null,"MTH1CxCX","MTH1Cx-","MTH1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D54","v":141.31},null,{"$f":"+$M13*ClientesVig!V13","v":45.310082136194296},{"$f":"+$M13*ClientesVig!W13","v":46.484471921197787},{"$f":"+$M13*ClientesVig!X13","v":47.641965254892746},{"$f":"+$M13*ClientesVig!Y13","v":48.781745186074254},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":154.18886450520688},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,{"$f":"+SUM(Y14:Y16)","v":0},null,4.1071583685250589E-4]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},null,{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1CX","MTH1-","MTH1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M14*ClientesVig!V14","v":0},{"$f":"+$M14*ClientesVig!W14","v":0},{"$f":"+$M14*ClientesVig!X14","v":0},{"$f":"+$M14*ClientesVig!Y14","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,{"$f":"+PotenciaVig!T14*U14*12*(1-$G14)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},null,{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1CX"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M15*ClientesVig!V15","v":0},{"$f":"+$M15*ClientesVig!W15","v":0},{"$f":"+$M15*ClientesVig!X15","v":0},{"$f":"+$M15*ClientesVig!Y15","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,{"$f":"+PotenciaVig!T15*U15*12*(1-$G15)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},null,{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1CX","MTH1-","MTH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M16*ClientesVig!V16","v":0},{"$f":"+$M16*ClientesVig!W16","v":0},{"$f":"+$M16*ClientesVig!X16","v":0},{"$f":"+$M16*ClientesVig!Y16","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+PotenciaVig!T16*U16*12*(1-$G16)*1000","v":0},null,0]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,"Cx",null,null,"MTD1CxCX","MTD1Cx-","MTD1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D53","v":141.31},null,{"$f":"+$M17*ClientesVig!V17","v":871.18517204801879},{"$f":"+$M17*ClientesVig!W17","v":894.27090585782162},{"$f":"+$M17*ClientesVig!X17","v":917.1291033853164},{"$f":"+$M17*ClientesVig!Y17","v":939.74769435587484},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":2967.1811538155471},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":0},null,{"$f":"+SUM(Y18:Y53)","v":0},null,7.9037373716516514E-3]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CX","MTD1-","MTD1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H18,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M18*ClientesVig!V18","v":0},{"$f":"+$M18*ClientesVig!W18","v":0},{"$f":"+$M18*ClientesVig!X18","v":0},{"$f":"+$M18*ClientesVig!Y18","v":0},{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P18*U18*12*(1-$G18)*1000","v":0},null,{"$f":"+PotenciaVig!T18*U18*12*(1-$G18)*1000","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},null,{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M19*ClientesVig!V19","v":0},{"$f":"+$M19*ClientesVig!W19","v":0},{"$f":"+$M19*ClientesVig!X19","v":0},{"$f":"+$M19*ClientesVig!Y19","v":0},{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,{"$f":"+PotenciaVig!T19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},null,{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M20*ClientesVig!V20","v":0},{"$f":"+$M20*ClientesVig!W20","v":0},{"$f":"+$M20*ClientesVig!X20","v":0},{"$f":"+$M20*ClientesVig!Y20","v":0},{"$f":"+SUMPRODUCT(O20:R20,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,{"$f":"+PotenciaVig!T20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M21*ClientesVig!V21","v":0},{"$f":"+$M21*ClientesVig!W21","v":0},{"$f":"+$M21*ClientesVig!X21","v":0},{"$f":"+$M21*ClientesVig!Y21","v":0},{"$f":"+SUMPRODUCT(O21:R21,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,{"$f":"+PotenciaVig!T21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M22*ClientesVig!V22","v":0},{"$f":"+$M22*ClientesVig!W22","v":0},{"$f":"+$M22*ClientesVig!X22","v":0},{"$f":"+$M22*ClientesVig!Y22","v":0},{"$f":"+SUMPRODUCT(O22:R22,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,{"$f":"+PotenciaVig!T22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M23*ClientesVig!V23","v":0},{"$f":"+$M23*ClientesVig!W23","v":0},{"$f":"+$M23*ClientesVig!X23","v":0},{"$f":"+$M23*ClientesVig!Y23","v":0},{"$f":"+SUMPRODUCT(O23:R23,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,{"$f":"+PotenciaVig!T23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M24*ClientesVig!V24","v":0},{"$f":"+$M24*ClientesVig!W24","v":0},{"$f":"+$M24*ClientesVig!X24","v":0},{"$f":"+$M24*ClientesVig!Y24","v":0},{"$f":"+SUMPRODUCT(O24:R24,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,{"$f":"+PotenciaVig!T24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},null,{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1CX","MTD1-","MTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M25*ClientesVig!V25","v":0},{"$f":"+$M25*ClientesVig!W25","v":0},{"$f":"+$M25*ClientesVig!X25","v":0},{"$f":"+$M25*ClientesVig!Y25","v":0},{"$f":"+SUMPRODUCT(O25:R25,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,{"$f":"+PotenciaVig!T25*U25*12*(1-$G25)*1000","v":0}]
[null,{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CX","MTD2-","MTD2CX",null,null,{"$f":"+IFERROR(VLOOKUP(H27,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M27*ClientesVig!V27","v":0},{"$f":"+$M27*ClientesVig!W27","v":0},{"$f":"+$M27*ClientesVig!X27","v":0},{"$f":"+$M27*ClientesVig!Y27","v":0},{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P27*U27*12*(1-$G27)*1000","v":0},null,{"$f":"+PotenciaVig!T27*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},null,{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M28*ClientesVig!V28","v":0},{"$f":"+$M28*ClientesVig!W28","v":0},{"$f":"+$M28*ClientesVig!X28","v":0},{"$f":"+$M28*ClientesVig!Y28","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,{"$f":"+PotenciaVig!T28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},null,{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M29*ClientesVig!V29","v":0},{"$f":"+$M29*ClientesVig!W29","v":0},{"$f":"+$M29*ClientesVig!X29","v":0},{"$f":"+$M29*ClientesVig!Y29","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,{"$f":"+PotenciaVig!T29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M30*ClientesVig!V30","v":0},{"$f":"+$M30*ClientesVig!W30","v":0},{"$f":"+$M30*ClientesVig!X30","v":0},{"$f":"+$M30*ClientesVig!Y30","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,{"$f":"+PotenciaVig!T30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M31*ClientesVig!V31","v":0},{"$f":"+$M31*ClientesVig!W31","v":0},{"$f":"+$M31*ClientesVig!X31","v":0},{"$f":"+$M31*ClientesVig!Y31","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,{"$f":"+PotenciaVig!T31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M32*ClientesVig!V32","v":0},{"$f":"+$M32*ClientesVig!W32","v":0},{"$f":"+$M32*ClientesVig!X32","v":0},{"$f":"+$M32*ClientesVig!Y32","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,{"$f":"+PotenciaVig!T32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M33*ClientesVig!V33","v":0},{"$f":"+$M33*ClientesVig!W33","v":0},{"$f":"+$M33*ClientesVig!X33","v":0},{"$f":"+$M33*ClientesVig!Y33","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,{"$f":"+PotenciaVig!T33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},null,{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2CX","MTD2-","MTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M34*ClientesVig!V34","v":0},{"$f":"+$M34*ClientesVig!W34","v":0},{"$f":"+$M34*ClientesVig!X34","v":0},{"$f":"+$M34*ClientesVig!Y34","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,{"$f":"+PotenciaVig!T34*U34*12*(1-$G34)*1000","v":0}]
[null,{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CX","MTD3-","MTD3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H36,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M36*ClientesVig!V36","v":0},{"$f":"+$M36*ClientesVig!W36","v":0},{"$f":"+$M36*ClientesVig!X36","v":0},{"$f":"+$M36*ClientesVig!Y36","v":0},{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P36*U36*12*(1-$G36)*1000","v":0},null,{"$f":"+PotenciaVig!T36*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},null,{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M37*ClientesVig!V37","v":0},{"$f":"+$M37*ClientesVig!W37","v":0},{"$f":"+$M37*ClientesVig!X37","v":0},{"$f":"+$M37*ClientesVig!Y37","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,{"$f":"+PotenciaVig!T37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},null,{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M38*ClientesVig!V38","v":0},{"$f":"+$M38*ClientesVig!W38","v":0},{"$f":"+$M38*ClientesVig!X38","v":0},{"$f":"+$M38*ClientesVig!Y38","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,{"$f":"+PotenciaVig!T38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M39*ClientesVig!V39","v":0},{"$f":"+$M39*ClientesVig!W39","v":0},{"$f":"+$M39*ClientesVig!X39","v":0},{"$f":"+$M39*ClientesVig!Y39","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,{"$f":"+PotenciaVig!T39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M40*ClientesVig!V40","v":0},{"$f":"+$M40*ClientesVig!W40","v":0},{"$f":"+$M40*ClientesVig!X40","v":0},{"$f":"+$M40*ClientesVig!Y40","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,{"$f":"+PotenciaVig!T40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M41*ClientesVig!V41","v":0},{"$f":"+$M41*ClientesVig!W41","v":0},{"$f":"+$M41*ClientesVig!X41","v":0},{"$f":"+$M41*ClientesVig!Y41","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,{"$f":"+PotenciaVig!T41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M42*ClientesVig!V42","v":0},{"$f":"+$M42*ClientesVig!W42","v":0},{"$f":"+$M42*ClientesVig!X42","v":0},{"$f":"+$M42*ClientesVig!Y42","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,{"$f":"+PotenciaVig!T42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},null,{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3CX","MTD3-","MTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M43*ClientesVig!V43","v":0},{"$f":"+$M43*ClientesVig!W43","v":0},{"$f":"+$M43*ClientesVig!X43","v":0},{"$f":"+$M43*ClientesVig!Y43","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,{"$f":"+PotenciaVig!T43*U43*12*(1-$G43)*1000","v":0}]
[null,{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CX","MTD4-","MTD4CX",null,null,{"$f":"+IFERROR(VLOOKUP(H45,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M45*ClientesVig!V45","v":0},{"$f":"+$M45*ClientesVig!W45","v":0},{"$f":"+$M45*ClientesVig!X45","v":0},{"$f":"+$M45*ClientesVig!Y45","v":0},{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P45*U45*12*(1-$G45)*1000","v":0},null,{"$f":"+PotenciaVig!T45*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},null,{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M46*ClientesVig!V46","v":0},{"$f":"+$M46*ClientesVig!W46","v":0},{"$f":"+$M46*ClientesVig!X46","v":0},{"$f":"+$M46*ClientesVig!Y46","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,{"$f":"+PotenciaVig!T46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},null,{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M47*ClientesVig!V47","v":0},{"$f":"+$M47*ClientesVig!W47","v":0},{"$f":"+$M47*ClientesVig!X47","v":0},{"$f":"+$M47*ClientesVig!Y47","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,{"$f":"+PotenciaVig!T47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M48*ClientesVig!V48","v":0},{"$f":"+$M48*ClientesVig!W48","v":0},{"$f":"+$M48*ClientesVig!X48","v":0},{"$f":"+$M48*ClientesVig!Y48","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,{"$f":"+PotenciaVig!T48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M49*ClientesVig!V49","v":0},{"$f":"+$M49*ClientesVig!W49","v":0},{"$f":"+$M49*ClientesVig!X49","v":0},{"$f":"+$M49*ClientesVig!Y49","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,{"$f":"+PotenciaVig!T49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M50*ClientesVig!V50","v":0},{"$f":"+$M50*ClientesVig!W50","v":0},{"$f":"+$M50*ClientesVig!X50","v":0},{"$f":"+$M50*ClientesVig!Y50","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,{"$f":"+PotenciaVig!T50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M51*ClientesVig!V51","v":0},{"$f":"+$M51*ClientesVig!W51","v":0},{"$f":"+$M51*ClientesVig!X51","v":0},{"$f":"+$M51*ClientesVig!Y51","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,{"$f":"+PotenciaVig!T51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},null,{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4CX","MTD4-","MTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M52*ClientesVig!V52","v":0},{"$f":"+$M52*ClientesVig!W52","v":0},{"$f":"+$M52*ClientesVig!X52","v":0},{"$f":"+$M52*ClientesVig!Y52","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,{"$f":"+PotenciaVig!T52*U52*12*(1-$G52)*1000","v":0}]
[null,{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,"Cx",null,null,"BTH1CxCX","BTH1Cx-","BTH1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D52","v":71.760000000000005},null,{"$f":"+$M54*ClientesVig!V54","v":16.435251241411031},{"$f":"+$M54*ClientesVig!W54","v":16.861235708043864},{"$f":"+$M54*ClientesVig!X54","v":17.281091352806449},{"$f":"+$M54*ClientesVig!Y54","v":17.694521844337711},{"$f":"+SUMPRODUCT(O54:R54,PremisaCosto!$F$69:$I$69)","v":55.928672103347594},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,{"$f":"+SUM(Y55:Y57)","v":0},null,{"$f":"+SUM(Y54,S54)/SUM($Y$7,$S$7)","v":1.4897827700261775E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},null,{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1CX","BTH1-","BTH1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M55*ClientesVig!V55","v":0},{"$f":"+$M55*ClientesVig!W55","v":0},{"$f":"+$M55*ClientesVig!X55","v":0},{"$f":"+$M55*ClientesVig!Y55","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+PotenciaVig!T55*U55*12*(1-$G55)*1000","v":0},null,{"$f":"+SUM(Y55,S55)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},null,{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1CX"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M56*ClientesVig!V56","v":0},{"$f":"+$M56*ClientesVig!W56","v":0},{"$f":"+$M56*ClientesVig!X56","v":0},{"$f":"+$M56*ClientesVig!Y56","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+PotenciaVig!T56*U56*12*(1-$G56)*1000","v":0},null,{"$f":"+SUM(Y56,S56)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},null,{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1CX","BTH1-","BTH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M57*ClientesVig!V57","v":0},{"$f":"+$M57*ClientesVig!W57","v":0},{"$f":"+$M57*ClientesVig!X57","v":0},{"$f":"+$M57*ClientesVig!Y57","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+PotenciaVig!T57*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(Y57,S57)/SUM($Y$7,$S$7)","v":0}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,"Cx",null,null,"BTD1CxCX","BTD1Cx-","BTD1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D51","v":71.760000000000005},null,{"$f":"+$M58*ClientesVig!V58","v":2006.5947332517294},{"$f":"+$M58*ClientesVig!W58","v":2058.6634487633155},{"$f":"+$M58*ClientesVig!X58","v":2109.9968537624686},{"$f":"+$M58*ClientesVig!Y58","v":2160.5592644776825},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":6828.6901999382917},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":0},null,{"$f":"+SUM(Y59:Y94)","v":0},null,{"$f":"+SUM(Y58,S58)/SUM($Y$7,$S$7)","v":1.8189713109791075E-2}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CX","BTD1-","BTD1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H59,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M59*ClientesVig!V59","v":0},{"$f":"+$M59*ClientesVig!W59","v":0},{"$f":"+$M59*ClientesVig!X59","v":0},{"$f":"+$M59*ClientesVig!Y59","v":0},{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P59*U59*12*(1-$G59)*1000","v":0},null,{"$f":"+PotenciaVig!T59*U59*12*(1-$G59)*1000","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},null,{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M60*ClientesVig!V60","v":0},{"$f":"+$M60*ClientesVig!W60","v":0},{"$f":"+$M60*ClientesVig!X60","v":0},{"$f":"+$M60*ClientesVig!Y60","v":0},{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,{"$f":"+PotenciaVig!T60*U60*12*(1-$G60)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},null,{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M61*ClientesVig!V61","v":0},{"$f":"+$M61*ClientesVig!W61","v":0},{"$f":"+$M61*ClientesVig!X61","v":0},{"$f":"+$M61*ClientesVig!Y61","v":0},{"$f":"+SUMPRODUCT(O61:R61,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,{"$f":"+PotenciaVig!T61*U61*12*(1-$G61)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M62*ClientesVig!V62","v":0},{"$f":"+$M62*ClientesVig!W62","v":0},{"$f":"+$M62*ClientesVig!X62","v":0},{"$f":"+$M62*ClientesVig!Y62","v":0},{"$f":"+SUMPRODUCT(O62:R62,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,{"$f":"+PotenciaVig!T62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M63*ClientesVig!V63","v":0},{"$f":"+$M63*ClientesVig!W63","v":0},{"$f":"+$M63*ClientesVig!X63","v":0},{"$f":"+$M63*ClientesVig!Y63","v":0},{"$f":"+SUMPRODUCT(O63:R63,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,{"$f":"+PotenciaVig!T63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M64*ClientesVig!V64","v":0},{"$f":"+$M64*ClientesVig!W64","v":0},{"$f":"+$M64*ClientesVig!X64","v":0},{"$f":"+$M64*ClientesVig!Y64","v":0},{"$f":"+SUMPRODUCT(O64:R64,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,{"$f":"+PotenciaVig!T64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M65*ClientesVig!V65","v":0},{"$f":"+$M65*ClientesVig!W65","v":0},{"$f":"+$M65*ClientesVig!X65","v":0},{"$f":"+$M65*ClientesVig!Y65","v":0},{"$f":"+SUMPRODUCT(O65:R65,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,{"$f":"+PotenciaVig!T65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},null,{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1CX","BTD1-","BTD1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M66*ClientesVig!V66","v":0},{"$f":"+$M66*ClientesVig!W66","v":0},{"$f":"+$M66*ClientesVig!X66","v":0},{"$f":"+$M66*ClientesVig!Y66","v":0},{"$f":"+SUMPRODUCT(O66:R66,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,{"$f":"+PotenciaVig!T66*U66*12*(1-$G66)*1000","v":0}]
[null,{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CX","BTD2-","BTD2CX",null,null,{"$f":"+IFERROR(VLOOKUP(H68,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M68*ClientesVig!V68","v":0},{"$f":"+$M68*ClientesVig!W68","v":0},{"$f":"+$M68*ClientesVig!X68","v":0},{"$f":"+$M68*ClientesVig!Y68","v":0},{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P68*U68*12*(1-$G68)*1000","v":0},null,{"$f":"+PotenciaVig!T68*U68*12*(1-$G68)*1000","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},null,{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M69*ClientesVig!V69","v":0},{"$f":"+$M69*ClientesVig!W69","v":0},{"$f":"+$M69*ClientesVig!X69","v":0},{"$f":"+$M69*ClientesVig!Y69","v":0},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,{"$f":"+PotenciaVig!T69*U69*12*(1-$G69)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},null,{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M70*ClientesVig!V70","v":0},{"$f":"+$M70*ClientesVig!W70","v":0},{"$f":"+$M70*ClientesVig!X70","v":0},{"$f":"+$M70*ClientesVig!Y70","v":0},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,{"$f":"+PotenciaVig!T70*U70*12*(1-$G70)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M71*ClientesVig!V71","v":0},{"$f":"+$M71*ClientesVig!W71","v":0},{"$f":"+$M71*ClientesVig!X71","v":0},{"$f":"+$M71*ClientesVig!Y71","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,{"$f":"+PotenciaVig!T71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M72*ClientesVig!V72","v":0},{"$f":"+$M72*ClientesVig!W72","v":0},{"$f":"+$M72*ClientesVig!X72","v":0},{"$f":"+$M72*ClientesVig!Y72","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,{"$f":"+PotenciaVig!T72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M73*ClientesVig!V73","v":0},{"$f":"+$M73*ClientesVig!W73","v":0},{"$f":"+$M73*ClientesVig!X73","v":0},{"$f":"+$M73*ClientesVig!Y73","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,{"$f":"+PotenciaVig!T73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M74*ClientesVig!V74","v":0},{"$f":"+$M74*ClientesVig!W74","v":0},{"$f":"+$M74*ClientesVig!X74","v":0},{"$f":"+$M74*ClientesVig!Y74","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,{"$f":"+PotenciaVig!T74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},null,{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2CX","BTD2-","BTD2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M75*ClientesVig!V75","v":0},{"$f":"+$M75*ClientesVig!W75","v":0},{"$f":"+$M75*ClientesVig!X75","v":0},{"$f":"+$M75*ClientesVig!Y75","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,{"$f":"+PotenciaVig!T75*U75*12*(1-$G75)*1000","v":0}]
[null,{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CX","BTD3-","BTD3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H77,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M77*ClientesVig!V77","v":0},{"$f":"+$M77*ClientesVig!W77","v":0},{"$f":"+$M77*ClientesVig!X77","v":0},{"$f":"+$M77*ClientesVig!Y77","v":0},{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P77*U77*12*(1-$G77)*1000","v":0},null,{"$f":"+PotenciaVig!T77*U77*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},null,{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M78*ClientesVig!V78","v":0},{"$f":"+$M78*ClientesVig!W78","v":0},{"$f":"+$M78*ClientesVig!X78","v":0},{"$f":"+$M78*ClientesVig!Y78","v":0},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,{"$f":"+PotenciaVig!T78*U78*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},null,{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M79*ClientesVig!V79","v":0},{"$f":"+$M79*ClientesVig!W79","v":0},{"$f":"+$M79*ClientesVig!X79","v":0},{"$f":"+$M79*ClientesVig!Y79","v":0},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,{"$f":"+PotenciaVig!T79*U79*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M80*ClientesVig!V80","v":0},{"$f":"+$M80*ClientesVig!W80","v":0},{"$f":"+$M80*ClientesVig!X80","v":0},{"$f":"+$M80*ClientesVig!Y80","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,{"$f":"+PotenciaVig!T80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M81*ClientesVig!V81","v":0},{"$f":"+$M81*ClientesVig!W81","v":0},{"$f":"+$M81*ClientesVig!X81","v":0},{"$f":"+$M81*ClientesVig!Y81","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,{"$f":"+PotenciaVig!T81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M82*ClientesVig!V82","v":0},{"$f":"+$M82*ClientesVig!W82","v":0},{"$f":"+$M82*ClientesVig!X82","v":0},{"$f":"+$M82*ClientesVig!Y82","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,{"$f":"+PotenciaVig!T82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M83*ClientesVig!V83","v":0},{"$f":"+$M83*ClientesVig!W83","v":0},{"$f":"+$M83*ClientesVig!X83","v":0},{"$f":"+$M83*ClientesVig!Y83","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,{"$f":"+PotenciaVig!T83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},null,{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3CX","BTD3-","BTD3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M84*ClientesVig!V84","v":0},{"$f":"+$M84*ClientesVig!W84","v":0},{"$f":"+$M84*ClientesVig!X84","v":0},{"$f":"+$M84*ClientesVig!Y84","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,{"$f":"+PotenciaVig!T84*U84*12*(1-$G84)*1000","v":0}]
[null,{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CX","BTD4-","BTD4CX",null,null,{"$f":"+IFERROR(VLOOKUP(H86,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M86*ClientesVig!V86","v":0},{"$f":"+$M86*ClientesVig!W86","v":0},{"$f":"+$M86*ClientesVig!X86","v":0},{"$f":"+$M86*ClientesVig!Y86","v":0},{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P86*U86*12*(1-$G86)*1000","v":0},null,{"$f":"+PotenciaVig!T86*U86*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},null,{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M87*ClientesVig!V87","v":0},{"$f":"+$M87*ClientesVig!W87","v":0},{"$f":"+$M87*ClientesVig!X87","v":0},{"$f":"+$M87*ClientesVig!Y87","v":0},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,{"$f":"+PotenciaVig!T87*U87*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},null,{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M88*ClientesVig!V88","v":0},{"$f":"+$M88*ClientesVig!W88","v":0},{"$f":"+$M88*ClientesVig!X88","v":0},{"$f":"+$M88*ClientesVig!Y88","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,{"$f":"+PotenciaVig!T88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M89*ClientesVig!V89","v":0},{"$f":"+$M89*ClientesVig!W89","v":0},{"$f":"+$M89*ClientesVig!X89","v":0},{"$f":"+$M89*ClientesVig!Y89","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,{"$f":"+PotenciaVig!T89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M90*ClientesVig!V90","v":0},{"$f":"+$M90*ClientesVig!W90","v":0},{"$f":"+$M90*ClientesVig!X90","v":0},{"$f":"+$M90*ClientesVig!Y90","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,{"$f":"+PotenciaVig!T90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},null,{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M91*ClientesVig!V91","v":0},{"$f":"+$M91*ClientesVig!W91","v":0},{"$f":"+$M91*ClientesVig!X91","v":0},{"$f":"+$M91*ClientesVig!Y91","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,{"$f":"+PotenciaVig!T91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},null,{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M92*ClientesVig!V92","v":0},{"$f":"+$M92*ClientesVig!W92","v":0},{"$f":"+$M92*ClientesVig!X92","v":0},{"$f":"+$M92*ClientesVig!Y92","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,{"$f":"+PotenciaVig!T92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},null,{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4CX","BTD4-","BTD4PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M93*ClientesVig!V93","v":0},{"$f":"+$M93*ClientesVig!W93","v":0},{"$f":"+$M93*ClientesVig!X93","v":0},{"$f":"+$M93*ClientesVig!Y93","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,{"$f":"+PotenciaVig!T93*U93*12*(1-$G93)*1000","v":0}]
[null,{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,"Cx",null,null,"BTS1CxCX","BTS1Cx-","BTS1CX",null,null,{"$f":"(+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D50","v":16.649999999999999},null,{"$f":"+$M95*ClientesVig!V95","v":106035.01233865484},{"$f":"+$M95*ClientesVig!W95","v":109621.62422459559},{"$f":"+$M95*ClientesVig!X95","v":113330.11041841398},{"$f":"+$M95*ClientesVig!Y95","v":117164.59124028133},{"$f":"+SUMPRODUCT(O95:R95,PremisaCosto!$F$69:$I$69)","v":365085.58760401502},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},null,{"$f":"+SUM(Y96:Y122)","v":0},null,{"$f":"+SUM(Y95,S95)/SUM($Y$7,$S$7)","v":0.97248548471221319}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CX","BTS1-","BTS1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H96,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M96*ClientesVig!V96","v":0},{"$f":"+$M96*ClientesVig!W96","v":0},{"$f":"+$M96*ClientesVig!X96","v":0},{"$f":"+$M96*ClientesVig!Y96","v":0},{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P96*U96*12*(1-$G96)*1000","v":0},null,{"$f":"+PotenciaVig!T96*U96*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},"Et",{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M97*ClientesVig!V97","v":0},{"$f":"+$M97*ClientesVig!W97","v":0},{"$f":"+$M97*ClientesVig!X97","v":0},{"$f":"+$M97*ClientesVig!Y97","v":0},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},null,{"$f":"+PotenciaVig!T97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M98*ClientesVig!V98","v":0},{"$f":"+$M98*ClientesVig!W98","v":0},{"$f":"+$M98*ClientesVig!X98","v":0},{"$f":"+$M98*ClientesVig!Y98","v":0},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},null,{"$f":"+PotenciaVig!T98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCX"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M99*ClientesVig!V99","v":0},{"$f":"+$M99*ClientesVig!W99","v":0},{"$f":"+$M99*ClientesVig!X99","v":0},{"$f":"+$M99*ClientesVig!Y99","v":0},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},null,{"$f":"+PotenciaVig!T99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCX",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M100*ClientesVig!V100","v":0},{"$f":"+$M100*ClientesVig!W100","v":0},{"$f":"+$M100*ClientesVig!X100","v":0},{"$f":"+$M100*ClientesVig!Y100","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},null,{"$f":"+PotenciaVig!T100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M101*ClientesVig!V101","v":0},{"$f":"+$M101*ClientesVig!W101","v":0},{"$f":"+$M101*ClientesVig!X101","v":0},{"$f":"+$M101*ClientesVig!Y101","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},null,{"$f":"+PotenciaVig!T101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M102*ClientesVig!V102","v":0},{"$f":"+$M102*ClientesVig!W102","v":0},{"$f":"+$M102*ClientesVig!X102","v":0},{"$f":"+$M102*ClientesVig!Y102","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},null,{"$f":"+PotenciaVig!T102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},"Et",{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCX","BTS1Et-","BTS1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M103*ClientesVig!V103","v":0},{"$f":"+$M103*ClientesVig!W103","v":0},{"$f":"+$M103*ClientesVig!X103","v":0},{"$f":"+$M103*ClientesVig!Y103","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},null,{"$f":"+PotenciaVig!T103*U103*12*(1-$G103)*1000","v":0}]
[null,{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CX","BTS2-","BTS2CX",null,null,{"$f":"+IFERROR(VLOOKUP(H105,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M105*ClientesVig!V105","v":0},{"$f":"+$M105*ClientesVig!W105","v":0},{"$f":"+$M105*ClientesVig!X105","v":0},{"$f":"+$M105*ClientesVig!Y105","v":0},{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P105*U105*12*(1-$G105)*1000","v":0},null,{"$f":"+PotenciaVig!T105*U105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},"Et",{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M106*ClientesVig!V106","v":0},{"$f":"+$M106*ClientesVig!W106","v":0},{"$f":"+$M106*ClientesVig!X106","v":0},{"$f":"+$M106*ClientesVig!Y106","v":0},{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},null,{"$f":"+PotenciaVig!T106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M107*ClientesVig!V107","v":0},{"$f":"+$M107*ClientesVig!W107","v":0},{"$f":"+$M107*ClientesVig!X107","v":0},{"$f":"+$M107*ClientesVig!Y107","v":0},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},null,{"$f":"+PotenciaVig!T107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M108*ClientesVig!V108","v":0},{"$f":"+$M108*ClientesVig!W108","v":0},{"$f":"+$M108*ClientesVig!X108","v":0},{"$f":"+$M108*ClientesVig!Y108","v":0},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},null,{"$f":"+PotenciaVig!T108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M109*ClientesVig!V109","v":0},{"$f":"+$M109*ClientesVig!W109","v":0},{"$f":"+$M109*ClientesVig!X109","v":0},{"$f":"+$M109*ClientesVig!Y109","v":0},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},null,{"$f":"+PotenciaVig!T109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M110*ClientesVig!V110","v":0},{"$f":"+$M110*ClientesVig!W110","v":0},{"$f":"+$M110*ClientesVig!X110","v":0},{"$f":"+$M110*ClientesVig!Y110","v":0},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},null,{"$f":"+PotenciaVig!T110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M111*ClientesVig!V111","v":0},{"$f":"+$M111*ClientesVig!W111","v":0},{"$f":"+$M111*ClientesVig!X111","v":0},{"$f":"+$M111*ClientesVig!Y111","v":0},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},null,{"$f":"+PotenciaVig!T111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},"Et",{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCX","BTS2Et-","BTS2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M112*ClientesVig!V112","v":0},{"$f":"+$M112*ClientesVig!W112","v":0},{"$f":"+$M112*ClientesVig!X112","v":0},{"$f":"+$M112*ClientesVig!Y112","v":0},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},null,{"$f":"+PotenciaVig!T112*U112*12*(1-$G112)*1000","v":0}]
[null,{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CX","BTS3-","BTS3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H114,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M114*ClientesVig!V114","v":0},{"$f":"+$M114*ClientesVig!W114","v":0},{"$f":"+$M114*ClientesVig!X114","v":0},{"$f":"+$M114*ClientesVig!Y114","v":0},{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P114*U114*12*(1-$G114)*1000","v":0},null,{"$f":"+PotenciaVig!T114*U114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},"Et",{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M115*ClientesVig!V115","v":0},{"$f":"+$M115*ClientesVig!W115","v":0},{"$f":"+$M115*ClientesVig!X115","v":0},{"$f":"+$M115*ClientesVig!Y115","v":0},{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},null,{"$f":"+PotenciaVig!T115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M116*ClientesVig!V116","v":0},{"$f":"+$M116*ClientesVig!W116","v":0},{"$f":"+$M116*ClientesVig!X116","v":0},{"$f":"+$M116*ClientesVig!Y116","v":0},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},null,{"$f":"+PotenciaVig!T116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M117*ClientesVig!V117","v":0},{"$f":"+$M117*ClientesVig!W117","v":0},{"$f":"+$M117*ClientesVig!X117","v":0},{"$f":"+$M117*ClientesVig!Y117","v":0},{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},null,{"$f":"+PotenciaVig!T117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M118*ClientesVig!V118","v":0},{"$f":"+$M118*ClientesVig!W118","v":0},{"$f":"+$M118*ClientesVig!X118","v":0},{"$f":"+$M118*ClientesVig!Y118","v":0},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},null,{"$f":"+PotenciaVig!T118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M119*ClientesVig!V119","v":0},{"$f":"+$M119*ClientesVig!W119","v":0},{"$f":"+$M119*ClientesVig!X119","v":0},{"$f":"+$M119*ClientesVig!Y119","v":0},{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},null,{"$f":"+PotenciaVig!T119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M120*ClientesVig!V120","v":0},{"$f":"+$M120*ClientesVig!W120","v":0},{"$f":"+$M120*ClientesVig!X120","v":0},{"$f":"+$M120*ClientesVig!Y120","v":0},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},null,{"$f":"+PotenciaVig!T120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},"Et",{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCX","BTS3Et-","BTS3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M121*ClientesVig!V121","v":0},{"$f":"+$M121*ClientesVig!W121","v":0},{"$f":"+$M121*ClientesVig!X121","v":0},{"$f":"+$M121*ClientesVig!Y121","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},null,{"$f":"+PotenciaVig!T121*U121*12*(1-$G121)*1000","v":0}]
[null,{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},"Et",{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CX","0-","0CX",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M123*ClientesVig!V123","v":0},{"$f":"+$M123*ClientesVig!W123","v":0},{"$f":"+$M123*ClientesVig!X123","v":0},{"$f":"+$M123*ClientesVig!Y123","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P123*U123*12*(1-$G123)*1000","v":0},null,{"$f":"+PotenciaVig!T123*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
["BTSH",{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,"Cx",null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CxCX"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1Cx-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CX"},null,null,{"$f":"(+IFERROR(VLOOKUP(H127,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I127,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!$D$57","v":16.649999999999999},{"$f":"+N128+N132+N136","v":0},{"$f":"+$M127*ClientesVig!V127","v":1.6524573259027562},{"$f":"+$M127*ClientesVig!W127","v":1.695287285863095},{"$f":"+$M127*ClientesVig!X127","v":1.7375010327550029},{"$f":"+$M127*ClientesVig!Y127","v":1.7790687723926353},{"$f":"+SUMPRODUCT(O127:R127,PremisaCosto!$F$69:$I$69)","v":5.6232632277822328},null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},{"$f":"+Y128+Y132+Y136","v":0},null,{"$f":"+SUM(Y127,S127)/SUM($Y$7,$S$7)","v":1.4978794155154508E-5}]
["BTSH_1",{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CX","BTSH1-","BTSH1CX",null,null,{"$f":"+M129","v":0},{"$f":"+SUM(N129:N131)","v":0},0,0,0,0,0,null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},null,{"$f":"+PotenciaVig!T128*U128*12*(1-$G128)*1000","v":0}]
["BTSH_1 Punta",{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},{"$f":"+B129&C129&E129&$A$3","v":"BTSH1EtCX"},{"$f":"+B129&C129&E129&$A$4","v":"BTSH1Et-"},{"$f":"+B129&C129&F129&$A$3","v":"BTSH1PpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M129*ClientesVig!V130","v":0},{"$f":"+$M129*ClientesVig!W130","v":0},{"$f":"+$M129*ClientesVig!X130","v":0},{"$f":"+$M129*ClientesVig!Y130","v":0},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},null,{"$f":"+PotenciaVig!T129*U129*12*(1-$G129)*1000","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCX","BTSH1Et-","BTSH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M130*ClientesVig!V131","v":0},{"$f":"+$M130*ClientesVig!W131","v":0},{"$f":"+$M130*ClientesVig!X131","v":0},{"$f":"+$M130*ClientesVig!Y131","v":0},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},null,{"$f":"+PotenciaVig!T130*U130*12*(1-$G130)*1000","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCX","BTSH1Et-","BTSH1PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M131*ClientesVig!V132","v":0},{"$f":"+$M131*ClientesVig!W132","v":0},{"$f":"+$M131*ClientesVig!X132","v":0},{"$f":"+$M131*ClientesVig!Y132","v":0},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},null,{"$f":"+PotenciaVig!T131*U131*12*(1-$G131)*1000","v":0}]
["BTSH_2",{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CX","BTSH2-","BTSH2CX",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},null,{"$f":"+PotenciaVig!T132*U132*12*(1-$G132)*1000","v":0}]
["BTSH_2 Punta",{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCX","BTSH2Et-","BTSH2PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M133*ClientesVig!V134","v":0},{"$f":"+$M133*ClientesVig!W134","v":0},{"$f":"+$M133*ClientesVig!X134","v":0},{"$f":"+$M133*ClientesVig!Y134","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},null,{"$f":"+PotenciaVig!T133*U133*12*(1-$G133)*1000","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCX","BTSH2Et-","BTSH2PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M134*ClientesVig!V135","v":0},{"$f":"+$M134*ClientesVig!W135","v":0},{"$f":"+$M134*ClientesVig!X135","v":0},{"$f":"+$M134*ClientesVig!Y135","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},null,{"$f":"+PotenciaVig!T134*U134*12*(1-$G134)*1000","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCX","BTSH2Et-","BTSH2PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M135*ClientesVig!V136","v":0},{"$f":"+$M135*ClientesVig!W136","v":0},{"$f":"+$M135*ClientesVig!X136","v":0},{"$f":"+$M135*ClientesVig!Y136","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},null,{"$f":"+PotenciaVig!T135*U135*12*(1-$G135)*1000","v":0}]
["BTSH_3",{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CX","BTSH3-","BTSH3CX",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},null,{"$f":"+PotenciaVig!T136*U136*12*(1-$G136)*1000","v":0}]
["BTSH_3 Punta",{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCX","BTSH3Et-","BTSH3PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M137*ClientesVig!V138","v":0},{"$f":"+$M137*ClientesVig!W138","v":0},{"$f":"+$M137*ClientesVig!X138","v":0},{"$f":"+$M137*ClientesVig!Y138","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},null,{"$f":"+PotenciaVig!T137*U137*12*(1-$G137)*1000","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCX","BTSH3Et-","BTSH3PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M138*ClientesVig!V139","v":0},{"$f":"+$M138*ClientesVig!W139","v":0},{"$f":"+$M138*ClientesVig!X139","v":0},{"$f":"+$M138*ClientesVig!Y139","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},null,{"$f":"+PotenciaVig!T138*U138*12*(1-$G138)*1000","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCX","BTSH3Et-","BTSH3PfpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M139*ClientesVig!V140","v":0},{"$f":"+$M139*ClientesVig!W140","v":0},{"$f":"+$M139*ClientesVig!X140","v":0},{"$f":"+$M139*ClientesVig!Y140","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},null,{"$f":"+PotenciaVig!T139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,"Cx",null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CxCX"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1Cx-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CX"},null,null,{"$f":"(+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0))*0+PremisaCosto!D58","v":16.649999999999999},null,{"$f":"+$M140*ClientesVig!V140","v":83.124602796576127},{"$f":"+$M140*ClientesVig!W140","v":85.950681884234129},{"$f":"+$M140*ClientesVig!X140","v":88.875074097871632},{"$f":"+$M140*ClientesVig!Y140","v":91.90111305593031},{"$f":"+SUMPRODUCT(O140:R140,PremisaCosto!$F$69:$I$69)","v":286.27658687527901},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+PotenciaVig!T140*U140*12*(1-$G140)*1000","v":0},null,{"$f":"+SUM(Y140,S140)/SUM($Y$7,$S$7)","v":7.6256043733812417E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CX","BTS Prepago1-","BTS Prepago1CX",null,null,{"$f":"+IFERROR(VLOOKUP(H141,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M141*ClientesVig!V141","v":0},{"$f":"+$M141*ClientesVig!W141","v":0},{"$f":"+$M141*ClientesVig!X141","v":0},{"$f":"+$M141*ClientesVig!Y141","v":0},{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P141*U141*12*(1-$G141)*1000","v":0},null,{"$f":"+PotenciaVig!T141*U141*12*(1-$G141)*1000","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},"Et",{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M142*ClientesVig!V142","v":0},{"$f":"+$M142*ClientesVig!W142","v":0},{"$f":"+$M142*ClientesVig!X142","v":0},{"$f":"+$M142*ClientesVig!Y142","v":0},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},null,{"$f":"+PotenciaVig!T142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},"Et",{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M143*ClientesVig!V143","v":0},{"$f":"+$M143*ClientesVig!W143","v":0},{"$f":"+$M143*ClientesVig!X143","v":0},{"$f":"+$M143*ClientesVig!Y143","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},null,{"$f":"+PotenciaVig!T143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M144*ClientesVig!V144","v":0},{"$f":"+$M144*ClientesVig!W144","v":0},{"$f":"+$M144*ClientesVig!X144","v":0},{"$f":"+$M144*ClientesVig!Y144","v":0},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},null,{"$f":"+PotenciaVig!T144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M145*ClientesVig!V145","v":0},{"$f":"+$M145*ClientesVig!W145","v":0},{"$f":"+$M145*ClientesVig!X145","v":0},{"$f":"+$M145*ClientesVig!Y145","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},null,{"$f":"+PotenciaVig!T145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},"Et",{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M146*ClientesVig!V146","v":0},{"$f":"+$M146*ClientesVig!W146","v":0},{"$f":"+$M146*ClientesVig!X146","v":0},{"$f":"+$M146*ClientesVig!Y146","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},null,{"$f":"+PotenciaVig!T146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},"Et",{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M147*ClientesVig!V147","v":0},{"$f":"+$M147*ClientesVig!W147","v":0},{"$f":"+$M147*ClientesVig!X147","v":0},{"$f":"+$M147*ClientesVig!Y147","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},null,{"$f":"+PotenciaVig!T147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},"Et",{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCX","BTS Prepago1Et-","BTS Prepago1PpCX",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M148*ClientesVig!V148","v":0},{"$f":"+$M148*ClientesVig!W148","v":0},{"$f":"+$M148*ClientesVig!X148","v":0},{"$f":"+$M148*ClientesVig!Y148","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},null,{"$f":"+PotenciaVig!T148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},null,{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1CX"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1-"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCX"},null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+$M149*ClientesVig!V149","v":0},{"$f":"+$M149*ClientesVig!W149","v":0},{"$f":"+$M149*ClientesVig!X149","v":0},{"$f":"+$M149*ClientesVig!Y149","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},null,{"$f":"+PotenciaVig!T149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CCONAP","index":25,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por el Consumo de Alumbrado Público"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CCAP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O139)","v":3387081.3351595369},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P127,P139)","v":3446019.4867793438},3516482.4102894696,3591546.6268876134,11730169.191673059,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W127,W139)","v":0},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X127,X139)","v":0},null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,#REF!,Z127)","v":{"$error":"#REF!"}}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CCAP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":7436.4378847421904},null,null,null,{"$f":"+SUM(S9:S11)","v":25345.292817942202},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":2.1955297640916917E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCCAP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":1409.9107081527516},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":1446.0604390950698},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":1485.0454479295438},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":1526.2106918253924},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":4805.3382949116904},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":0},null,null,4.1626124932909016E-4]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCCAP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":2056.9243175680649},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":2109.663303249094},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":2166.538687079109},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":2226.5948244772917},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":7010.5270750763393},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":0},null,null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":6.0728518568957857E-4}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCCAP","ATH1Et-","ATH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":3969.6028590213737},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":4071.3824075216421},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":4181.1446794395988},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":4297.0454020288817},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":13529.427447954173},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":0},null,null,1.1719833290730231E-3]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCCAP","ATD1Et-","ATD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":3.3857331732878784},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":3.4725424602513044},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":3.5661603304529819},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":3.6650137763050719},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":11.539449399082407},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":0},null,null,{"$f":"+SUM(W12,O12)/SUM($W$7,$O$7)","v":9.996019694426397E-7}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},{"$f":"+ITV_CD!E13","v":0},{"$f":"+ITV_CD!F13","v":0},{"$f":"+ITV_CD!G13","v":""},"MTH10CCAP","MTH10-","MTH10CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":283448.47896776901},{"$f":"+SUM(P14:P16)","v":290716.02165075159},{"$f":"+SUM(Q14:Q16)","v":298553.56866190565},{"$f":"+SUM(R14:R16)","v":306829.43017649977},{"$f":"+SUM(S14:S16)","v":966065.31374093494},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,null,8.3685170481569829E-2]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCCAP","MTH1Et-","MTH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":7336.9921299763773},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":7525.1106327233038},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":7727.9835532221859},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":7942.2021336939324},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":25006.356110192351},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":0},null,null,2.1661694550452219E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCCAP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":97373.506619901193},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":99870.137112077107},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":102562.58209733023},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":105405.60196080373},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":331873.95312679192},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":0},null,null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":2.8748499662265933E-2}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCCAP","MTH1Et-","MTH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":178737.98021789145},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":183320.77390595118},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":188263.00301135323},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":193481.6260820021},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":609185.00450395059},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":0},null,null,5.2770501364258683E-2]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CCAP","MTD1-","MTD1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":390185.78606244619},{"$f":"+SUM(P18:P53)","v":400168.33713846887},{"$f":"+SUM(Q18:Q53)","v":410932.33016855002},{"$f":"+SUM(R18:R53)","v":422298.87678544916},{"$f":"+SUM(S18:S53)","v":1329768.7463504181},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":0},{"$f":"+SUM(X18:X53)","v":0},{"$f":"+SUM(Y18:Y53)","v":0},0.11519823336160535]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CCAP","MTD1-","MTD1CCAP",null,null,{"$f":"+M19","v":3.16E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":386435.18289643998},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":396322.01415556867},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":406982.79777652671},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":418240.34805618291},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":1316967.107338076},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":3725.690409051248},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":3821.2161080070628},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":3924.2340315333531},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":4033.013228316644},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":12698.111088932526},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":24.912756954975368},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":25.106874893103107},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":25.298360489972151},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":25.515500949610932},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":103.52792340953501},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCCAP","MTD1Et-","MTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCCAP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CCAP","MTD2-","MTD2CCAP",null,null,{"$f":"+M28","v":3.16E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCCAP","MTD2Et-","MTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCCAP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CCAP","MTD3-","MTD3CCAP",null,null,{"$f":"+M37","v":3.16E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCCAP","MTD3Et-","MTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCCAP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CCAP","MTD4-","MTD4CCAP",null,null,{"$f":"+M46","v":3.16E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCCAP","MTD4Et-","MTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCCAP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CCAP","BTH1-","BTH1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":2212.9998453902895},{"$f":"+SUM(P55:P57)","v":2269.7405655817583},{"$f":"+SUM(Q55:Q57)","v":2330.93154599233},{"$f":"+SUM(R55:R57)","v":2395.5446295374027},{"$f":"+SUM(S55:S57)","v":7542.47261347524},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":6.5336483727694529E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCCAP","BTH1Et-","BTH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":155.00563613946562},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":158.97993891522518},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":163.26595224879841},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":167.79166070679881},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":528.29907238879082},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":0},null,null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":4.576377736502292E-5}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCCAP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":954.4821960811056},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":978.95486259682593},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":1005.3469572389915},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":1033.2150287194916},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":3253.1207984435191},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":0},null,null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":2.8180079001148285E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCCAP","BTH1Et-","BTH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.16E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":1103.5120131697183},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":1131.8057640697075},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":1162.3186365045403},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":1194.5379401111122},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":3761.0527426429298},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":0},null,null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":3.2580026990043957E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CCAP","BTD1-","BTD1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":699893.29087084951},{"$f":"+SUM(P59:P94)","v":717831.41796684801},{"$f":"+SUM(Q59:Q94)","v":737175.97356943425},{"$f":"+SUM(R59:R94)","v":757602.55657498655},{"$f":"+SUM(S59:S94)","v":2385382.5509142093},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":0},{"$f":"+SUM(X59:X94)","v":0},{"$f":"+SUM(Y59:Y94)","v":0},{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.2066361039534598}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CCAP","BTD1-","BTD1CCAP",null,null,{"$f":"+M60","v":3.1700000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":190728.77017153465},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":195612.80808887814},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":200879.47520353034},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":206440.844465745},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":650022.57360941544},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q60*U60*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":787.42559985728701},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":807.61498022537376},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":829.38784413045562},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":852.3783545794679},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":2683.7489548154308},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q61*U61*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q62*U62*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q63*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q64*U64*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q65*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCCAP","BTD1Et-","BTD1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q66*U66*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCCAP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CCAP","BTD2-","BTD2CCAP",null,null,{"$f":"+M69","v":3.1700000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":170300.84646146299},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":174666.56227080477},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":179374.63516867685},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":184346.02675946074},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":580425.42637632997},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q69*U69*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":525.55270326485368},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":539.0277330728934},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":553.55962978187438},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":568.90422223366545},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":1791.2187746284926},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q70*U70*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q71*U71*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q72*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q73*U73*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q74*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCCAP","BTD2Et-","BTD2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q75*U75*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCCAP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CCAP","BTD3-","BTD3CCAP",null,null,{"$f":"+M78","v":3.1700000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":73233.270773162571},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":75110.95211792257},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":77135.902841085568},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":79274.098852532072},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":249597.82096341715},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q78*U78*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":1558.0727489718358},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":1598.021314748519},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":1641.1031067600163},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":1686.594246268372},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":5310.3126344094226},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q79*U79*12*(1-$G95)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q80*U80*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q81*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q82*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q83*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCCAP","BTD3Et-","BTD3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q84*U84*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCCAP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CCAP","BTD4-","BTD4CCAP",null,null,{"$f":"+M87","v":3.1700000000000001E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":262759.35241259536},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":269496.43146119569},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":276761.90977546916},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":284433.70967416721},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":895551.44960119296},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q87*U87*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q88*U88*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q89*U89*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q90*U90*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q91*U91*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q92*U92*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCCAP","BTD4Et-","BTD4PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q93*U93*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCCAP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1700000000000001E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CCAP","BTS1-","BTS1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":2003751.9245606777},{"$f":"+SUM(P96:P122)","v":2034877.6392511413},{"$f":"+SUM(Q96:Q122)","v":2067366.5184915604},{"$f":"+SUM(R96:R122)","v":2102293.718891752},{"$f":"+SUM(S96:S122)","v":7015601.3555349503},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.59158659810166558}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CCAP","BTS1-","BTS1CCAP",null,null,{"$f":"+M97","v":3.3999999999999998E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":480354.49883759703},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":486168.49619440391},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":492079.40706000867},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":498518.19136715017},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":1605787.6047669968},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":147.06571138220346},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":150.86111764089898},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":154.96399441785999},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":159.3023233356617},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":501.38030029244163},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCCAP"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":160271.80496916897},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":162109.10016759511},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":163957.79339239164},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":165976.29067658636},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":535263.30065170163},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCCAP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":639.4009885732379},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":646.88193655072871},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":654.41563149581521},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":662.62797784596421},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":2136.1201917304079},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":3.5369986125289259},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":3.6284255107937158},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":3.7273164053408823},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":3.8319174392665061},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":12.059269852218566},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCCAP","BTS1Et-","BTS1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CCAP","BTS2-","BTS2CCAP",null,null,{"$f":"+M106","v":3.3999999999999998E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":370103.75884454307},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":375742.04082277947},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":381570.27192800748},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":387831.35148494469},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":1242726.0322931148},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":397.21715881011647},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":407.42525430885183},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":418.44333031388629},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":430.08331689061293},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":1353.9542615215923},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":101198.91756101709},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":101091.30745161482},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":100929.8584832639},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":100865.37726372274},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":542920.26879320841},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":31491.083649917484},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":31683.966445025941},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":31870.99448127655},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":32090.027235985865},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":136681.50056281179},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":626.68443089242612},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":626.8581920175908},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":626.73900058895151},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":627.22708460914441},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":3242.3415685336654},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":9.2046623341750866},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":9.4413142034885809},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":9.6967836266313316},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":9.9666973783514372},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":31.375591811412757},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCCAP","BTS2Et-","BTS2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CCAP","BTS3-","BTS3CCAP",null,null,{"$f":"+M115","v":3.3999999999999998E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":783829.5860192728},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":800797.34618233936},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":818882.72060893825},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":838064.80595709104},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":2656291.7697378425},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":4223.2305506007215},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":4331.5865758179552},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":4448.4702975529508},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":4571.9086090598757},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":14394.280492235139},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":70455.934177956049},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":71108.699171332395},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":71759.016183272484},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":72482.726979712184},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":274270.62257515942},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":-11.255521861714879},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCCAP","BTS3Et-","BTS3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.3999999999999998E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CCAP","0-","0CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,null,null,null,null,null,{"$f":"+M128+M132+M136","v":3.2200000000000002E-3},0,149.03123448867217,152.85766409192922,119.52169169656693,122.83481561233211,451.9202517303172,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},{"$f":"+Y128+Y132+Y136","v":0},{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":4.3999898361357936E-5}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$3","v":"BTSH1CCAP"},{"$f":"+B128&C128&E128&$A$4","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$3","v":"BTSH1CCAP"},null,null,{"$f":"+M129","v":3.2200000000000002E-3},{"$f":"+SUM(N129:N131)","v":0},149.03123448867217,152.85766409192922,119.52169169656693,122.83481561233211,451.9202517303172,null,{"$f":"+U129","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCCAP","BTSH1Et-","BTSH1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.2200000000000002E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":35.556651461960335},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":36.473623309142944},{"$f":"+EnergíaVig!X130*$M129*(1-$G129)*1000","v":48.156074864336894},{"$f":"+EnergíaVig!Y130*$M129*(1-$G129)*1000","v":49.490954257840286},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":137.20303782732572},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCCAP","BTSH1Et-","BTSH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.2200000000000002E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":45.719655050621299},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":46.891894696223389},{"$f":"+EnergíaVig!X131*$M130*(1-$G130)*1000","v":71.365616832230046},{"$f":"+EnergíaVig!Y131*$M130*(1-$G130)*1000","v":73.343861354491821},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":190.54189444765132},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCCAP","BTSH1Et-","BTSH1PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.2200000000000002E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":67.754927976090528},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":69.492146086562883},{"$f":"+EnergíaVig!X132*$M131*(1-$G131)*1000","v":0},{"$f":"+EnergíaVig!Y132*$M131*(1-$G131)*1000","v":0},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":124.17531945534016},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CCAP","BTSH2-","BTSH2CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!W132*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!X133*$M132*(1-$G132)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M132*(1-$G132)*1000","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCCAP","BTSH2Et-","BTSH2PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X134*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCCAP","BTSH2Et-","BTSH2PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X135*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCCAP","BTSH2Et-","BTSH2PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X136*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y136*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CCAP","BTSH3-","BTSH3CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W136*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X137*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M136*(1-$G136)*1000","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCCAP","BTSH3Et-","BTSH3PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X138*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCCAP","BTSH3Et-","BTSH3PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X139*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCCAP","BTSH3Et-","BTSH3PfpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X140*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y140*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q140*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CCAP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O142:O149)","v":644.53677793969086},{"$f":"+SUM(P142:P149)","v":652.23703377742333},209.51006474373958,212.09212620615668,1484.7999228595213,null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,null,null,null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":1.9029267802018465E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CCAP","BTS Prepago1-","BTS Prepago1CCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H141,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V141*$M141*(1-$G141)*1000","v":0},{"$f":"+EnergíaVig!W142*$M141*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!X142*$M141*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!Y142*$M141*(1-$G142)*1000","v":0},{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U141*12*(1-$G141)*1000","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":483.16893013664168},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":489.01712747790049},{"$f":"+EnergíaVig!X143*$M142*(1-$G142)*1000","v":0.16407952350126354},{"$f":"+EnergíaVig!Y143*$M142*(1-$G142)*1000","v":0.16867304823775944},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":880.13611703382924},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0.14793080380209875},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0.1517485359799631},{"$f":"+EnergíaVig!X144*$M143*(1-$G143)*1000","v":208.90151793407071},{"$f":"+EnergíaVig!Y144*$M143*(1-$G143)*1000","v":211.47332094440355},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":310.49741103480312},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":161.21458029251701},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":163.06268310975742},{"$f":"+EnergíaVig!X145*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!Y145*$M144*(1-$G144)*1000","v":0},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":293.49642801087646},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!W145*$M145*(1-$G145)*1000","v":0},{"$f":"+EnergíaVig!X146*$M145*(1-$G145)*1000","v":5.623862693940801E-3},{"$f":"+EnergíaVig!Y146*$M145*(1-$G145)*1000","v":5.7816871951285797E-3},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":8.4137014253278485E-3},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":5.3367067300804085E-3},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":5.4746537854034605E-3},{"$f":"+EnergíaVig!X147*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!Y147*$M146*(1-$G146)*1000","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":9.7816086752254561E-3},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!W147*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!X148*$M147*(1-$G147)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M147*(1-$G147)*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCCAP","BTS Prepago1Et-","BTS Prepago1PpCCAP",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X149*$M148*(1-$G148)*1000","v":0.43884342347366434},{"$f":"+EnergíaVig!Y149*$M148*(1-$G148)*1000","v":0.44435052632023475},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0.65177146991212154},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q149*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1EtCCAP"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCCAP"},null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4199999999999999E-3},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X150*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y150*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J150,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q150*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CENEGEN","index":26,"n_rows":150,"n_cols":28,"rows_kept":150,"cut":false,"hidden":false,"merged":[[5,20,6,20],[5,25,6,25],[5,8,6,8],[1,15,1,17],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,9,6,9],[5,12,6,12],[5,14,5,18]]}
["Ingreso a Tarifa Vigente - Cargo por Energía en Generación"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS",{"$f":"300/1000","v":0.3},{"$f":"750/1000","v":0.75},999999]
["CEGP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["CEGFP",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O7","v":"2026/2027"},{"$f":"+P7","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O9,O13,O14,O18,O55,O96,O124,O59,O128,O141)","v":89844459.190465793},{"$f":"+SUM(P9,P13,P14,P18,P55,P96,P124,P59,P128,P141)","v":90162342.330904335},91997622.393395275,93959738.648546755,300616483.16369534,null,null,null,{"$f":"+SUM(W9,W13,W14,W18,W55,W96,W124,W59,W128,W141)","v":0},{"$f":"+SUM(X9,X13,X14,X18,X55,X96,X124,X59,X128,X141)","v":0},null,{"$f":"+SUM(Z9,Z13:Z14,Z18,Z55,Z59,Z96,Z141,Z128)","v":1.0000000000000002}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B9&C9&E9&$A$4","v":"ATH1CEGP"},{"$f":"+B9&C9&E9&$A$5","v":"ATH1CEGFP"},{"$f":"+B9&C9&F9&$A$4","v":"ATH1CEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O10:O12)","v":188063.73098159695},null,null,null,{"$f":"+SUM(S10:S12)","v":640969.56150781224},null,null,null,{"$f":"+SUM(W10:W12)","v":0},null,null,{"$f":"+SUM(W9,O9)/SUM($W$8,$O$8)","v":2.0932145696699136E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},{"$f":"+ITV_CD!E9","v":"Ep"},{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EpCEGP",{"$f":"+B10&C10&E10&$A$5","v":"ATH1EpCEGFP"},"ATH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.20333000000000001},null,{"$f":"+EnergíaVig!V9*$M10*(1-$G10)*1000","v":90720.615281233841},{"$f":"+EnergíaVig!W9*$M10*(1-$G10)*1000","v":93046.66743075967},{"$f":"+EnergíaVig!X9*$M10*(1-$G10)*1000","v":95555.155356808289},{"$f":"+EnergíaVig!Y9*$M10*(1-$G10)*1000","v":98203.930369891474},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":309199.18845075765},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q9*U10*12*(1-$G10)*1000","v":0},null,null,1.0097519212499309E-3]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},{"$f":"+ITV_CD!E10","v":"Efpm"},{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B11&C11&E11&$A$4","v":"ATH1EfpmCEGP"},{"$f":"+B11&C11&E11&$A$5","v":"ATH1EfpmCEGFP"},{"$f":"+B11&C11&F11&$A$4","v":"ATH1PfpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9160000000000003E-2},null,{"$f":"+EnergíaVig!V10*$M11*(1-$G11)*1000","v":58036.510175433119},{"$f":"+EnergíaVig!W10*$M11*(1-$G11)*1000","v":59524.550670154822},{"$f":"+EnergíaVig!X10*$M11*(1-$G11)*1000","v":61129.300424042201},{"$f":"+EnergíaVig!Y10*$M11*(1-$G11)*1000","v":62823.795743795992},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":197803.35253601469},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U11*12*(1-$G11)*1000","v":0},null,null,{"$f":"+SUM(W11,O11)/SUM($W$8,$O$8)","v":6.4596649251790362E-4}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},{"$f":"+ITV_CD!E11","v":"Efpb"},{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EfpbCEGP","ATH1EfpbCEGFP","ATH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.1289999999999998E-2},null,{"$f":"+EnergíaVig!V11*$M12*(1-$G12)*1000","v":39306.60552492999},{"$f":"+EnergíaVig!W11*$M12*(1-$G12)*1000","v":40314.416307389925},{"$f":"+EnergíaVig!X11*$M12*(1-$G12)*1000","v":41401.271208754755},{"$f":"+EnergíaVig!Y11*$M12*(1-$G12)*1000","v":42548.908427051807},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":133967.02052103987},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U12*12*(1-$G12)*1000","v":0},null,null,4.374961559020789E-4]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCEGP","ATD1EtCEGFP","ATD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.317E-2},null,{"$f":"+EnergíaVig!V12*$M13*(1-$G13)*1000","v":46.253829459125861},{"$f":"+EnergíaVig!W12*$M13*(1-$G13)*1000","v":47.439765192736964},{"$f":"+EnergíaVig!X12*$M13*(1-$G13)*1000","v":48.718715653688363},{"$f":"+EnergíaVig!Y12*$M13*(1-$G13)*1000","v":50.069191368066434},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":157.64494637923656},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q12*U13*12*(1-$G13)*1000","v":0},null,null,{"$f":"+SUM(W13,O13)/SUM($W$8,$O$8)","v":5.148211684492423E-7}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CEGP","MTH1CEGFP","MTH1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O15:O17)","v":7419807.5009718826},{"$f":"+SUM(P15:P17)","v":7610049.367533315},{"$f":"+SUM(Q15:Q17)","v":7815212.1904715654},{"$f":"+SUM(R15:R17)","v":8031848.7360851057},{"$f":"+SUM(S15:S17)","v":25288612.19304274},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W15:W17)","v":0},null,null,8.2585031596019279E-2]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},{"$f":"+ITV_CD!E14","v":"Ep"},{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EpCEGP","MTH1EpCEGFP","MTH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.22752},null,{"$f":"+EnergíaVig!V14*$M15*(1-$G15)*1000","v":528263.4333582992},{"$f":"+EnergíaVig!W14*$M15*(1-$G15)*1000","v":541807.96555607789},{"$f":"+EnergíaVig!X14*$M15*(1-$G15)*1000","v":556414.81583199743},{"$f":"+EnergíaVig!Y14*$M15*(1-$G15)*1000","v":571838.55362596316},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":1800457.6399338495},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q14*U15*12*(1-$G15)*1000","v":0},null,null,5.8797552806056407E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},{"$f":"+ITV_CD!E15","v":"Efpm"},{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B16&C16&E16&$A$4","v":"MTH1EfpmCEGP"},{"$f":"+B16&C16&E16&$A$5","v":"MTH1EfpmCEGFP"},{"$f":"+B16&C16&F16&$A$4","v":"MTH1PfpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.11375},null,{"$f":"+EnergíaVig!V15*$M16*(1-$G16)*1000","v":3505138.0943081523},{"$f":"+EnergíaVig!W15*$M16*(1-$G16)*1000","v":3595008.8912970796},{"$f":"+EnergíaVig!X15*$M16*(1-$G16)*1000","v":3691928.3903706693},{"$f":"+EnergíaVig!Y15*$M16*(1-$G16)*1000","v":3794268.1085574133},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":11946412.078535628},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U16*12*(1-$G16)*1000","v":0},null,null,{"$f":"+SUM(W16,O16)/SUM($W$8,$O$8)","v":3.9013403006605378E-2}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},{"$f":"+ITV_CD!E16","v":"Efpb"},{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EfpbCEGP","MTH1EfpbCEGFP","MTH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.987E-2},null,{"$f":"+EnergíaVig!V16*$M17*(1-$G17)*1000","v":3386405.9733054312},{"$f":"+EnergíaVig!W16*$M17*(1-$G17)*1000","v":3473232.5106801572},{"$f":"+EnergíaVig!X16*$M17*(1-$G17)*1000","v":3566868.9842688977},{"$f":"+EnergíaVig!Y16*$M17*(1-$G17)*1000","v":3665742.0739017292},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":11541742.474573266},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U17*12*(1-$G17)*1000","v":0},null,null,3.7691873308808264E-2]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CEGP","MTD1CEGFP","MTD1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H18,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O19:O54)","v":10168290.97539318},{"$f":"+SUM(P19:P54)","v":10428437.520048389},{"$f":"+SUM(Q19:Q54)","v":10708948.540943069},{"$f":"+SUM(R19:R54)","v":11005162.184582829},{"$f":"+SUM(S19:S54)","v":34653941.855049662},null,{"$f":"+IFERROR(VLOOKUP(J18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W19:W54)","v":0},{"$f":"+SUM(X19:X54)","v":0},{"$f":"+SUM(Y19:Y54)","v":0},0.11317660618154435]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CEGP","MTD1CEGFP","MTD1CEGP",null,null,{"$f":"+M20","v":8.2350000000000007E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U20","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+EnergíaVig!V19*$M20*(1-$G20)*1000","v":10070549.782127162},{"$f":"+EnergíaVig!W19*$M20*(1-$G20)*1000","v":10328201.856237685},{"$f":"+EnergíaVig!X19*$M20*(1-$G20)*1000","v":10606023.226866132},{"$f":"+EnergíaVig!Y19*$M20*(1-$G20)*1000","v":10899396.412160337},{"$f":"+EnergíaVig!Z19*$M20*(1-$G20)*1000","v":34320329.521927394},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q19*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+EnergíaVig!V20*$M21*(1-$G21)*1000","v":97091.963666256415},{"$f":"+EnergíaVig!W20*$M21*(1-$G21)*1000","v":99581.375472905595},{"$f":"+EnergíaVig!X20*$M21*(1-$G21)*1000","v":102266.0356002442},{"$f":"+EnergíaVig!Y20*$M21*(1-$G21)*1000","v":105100.83523793533},{"$f":"+EnergíaVig!Z20*$M21*(1-$G21)*1000","v":330914.38233341568},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q20*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+EnergíaVig!V21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!W21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!X21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M22*(1-$G22)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q21*U22*12*(1-$G22)*1000","v":0},null,null,null,{"$f":"+EnergíaVig!V22","v":9.7877298688810317},{"$f":"+ClientesVig!P22*0.6*12","v":7.4846086521966253}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G23))*$M23*1000","v":649.22959976019672},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G23))*$M23*1000","v":654.28833779969648},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G23))*$M23*1000","v":659.27847669278697},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G23))*$M23*1000","v":664.93718455710768},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G23))*$M23*1000","v":2697.9507888529142},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q22*U23*12*(1-$G23)*1000","v":0},null,null,null,{"$f":"+(ClientesVig!P22*0.6*12)","v":7.4846086521966253}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},{"$f":"+B24&C24&E24&$A$4","v":"MTD1EtCEGP"},{"$f":"+B24&C24&E24&$A$5","v":"MTD1EtCEGFP"},{"$f":"+B24&C24&F24&$A$4","v":"MTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+EnergíaVig!V23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!W23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!X23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M24*(1-$G24)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q23*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},{"$f":"+B25&C25&E25&$A$4","v":"MTD1EtCEGP"},{"$f":"+B25&C25&E25&$A$5","v":"MTD1EtCEGFP"},{"$f":"+B25&C25&F25&$A$4","v":"MTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G25))*$M25*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q24*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCEGP","MTD1EtCEGFP","MTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+EnergíaVig!V25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q25*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B27&C27&E27&$A$4","v":"MTD1EtCEGP"},{"$f":"+B27&C27&E27&$A$5","v":"MTD1EtCEGFP"},{"$f":"+B27&C27&F27&$A$4","v":"MTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H27,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+EnergíaVig!V26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!W26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!X26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M27*(1-$G27)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q26*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CEGP","MTD2CEGFP","MTD2CEGP",null,null,{"$f":"+M29","v":8.2350000000000007E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U29","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M29*(EnergíaVig!V28-$P$4*12*ClientesVig!Q28)+$M20*($P$4*12*ClientesVig!Q28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W28-$P$4*12*ClientesVig!R28)+$M20*($P$4*12*ClientesVig!R28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X28-$P$4*12*ClientesVig!S28)+$M20*($P$4*12*ClientesVig!S28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y28-$P$4*12*ClientesVig!T28)+$M20*($P$4*12*ClientesVig!T28))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q28*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M30*(EnergíaVig!V29-$P$4*12*ClientesVig!Q29)+$M21*($P$4*12*ClientesVig!Q29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W29-$P$4*12*ClientesVig!R29)+$M21*($P$4*12*ClientesVig!R29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X29-$P$4*12*ClientesVig!S29)+$M21*($P$4*12*ClientesVig!S29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y29-$P$4*12*ClientesVig!T29)+$M21*($P$4*12*ClientesVig!T29))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q29*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M31*(EnergíaVig!V30-$P$4*12*ClientesVig!Q30)+$M22*($P$4*12*ClientesVig!Q30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!W30-$P$4*12*ClientesVig!R30)+$M22*($P$4*12*ClientesVig!R30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!X30-$P$4*12*ClientesVig!S30)+$M22*($P$4*12*ClientesVig!S30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y30-$P$4*12*ClientesVig!T30)+$M22*($P$4*12*ClientesVig!T30))*(1-$G31)*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q30*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M32*(EnergíaVig!V31-$P$4*12*ClientesVig!Q31)+$M23*($P$4*12*ClientesVig!Q31-$P$5*12*ClientesVig!Q31)+$M23*$P$5*12*ClientesVig!Q31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!W31-$P$4*12*ClientesVig!R31)+$M23*($P$4*12*ClientesVig!R31-$P$5*12*ClientesVig!R31)+$M23*$P$5*12*ClientesVig!R31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!X31-$P$4*12*ClientesVig!S31)+$M23*($P$4*12*ClientesVig!S31-$P$5*12*ClientesVig!S31)+$M23*$P$5*12*ClientesVig!S31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y31-$P$4*12*ClientesVig!T31)+$M23*($P$4*12*ClientesVig!T31-$P$5*12*ClientesVig!T31)+$M23*$P$5*12*ClientesVig!T31*(1-$G32))*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q31*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},{"$f":"+B33&C33&E33&$A$4","v":"MTD2EtCEGP"},{"$f":"+B33&C33&E33&$A$5","v":"MTD2EtCEGFP"},{"$f":"+B33&C33&F33&$A$4","v":"MTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M33*(EnergíaVig!V32-$P$4*12*ClientesVig!Q32)+$M24*($P$4*12*ClientesVig!Q32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!W32-$P$4*12*ClientesVig!R32)+$M24*($P$4*12*ClientesVig!R32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!X32-$P$4*12*ClientesVig!S32)+$M24*($P$4*12*ClientesVig!S32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y32-$P$4*12*ClientesVig!T32)+$M24*($P$4*12*ClientesVig!T32))*(1-$G33)*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q32*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},{"$f":"+B34&C34&E34&$A$4","v":"MTD2EtCEGP"},{"$f":"+B34&C34&E34&$A$5","v":"MTD2EtCEGFP"},{"$f":"+B34&C34&F34&$A$4","v":"MTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M34*(EnergíaVig!V33-$P$4*12*ClientesVig!Q33)+$M25*($P$4*12*ClientesVig!Q33-$P$5*12*ClientesVig!Q33)+$M25*$P$5*12*ClientesVig!Q33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!W33-$P$4*12*ClientesVig!R33)+$M25*($P$4*12*ClientesVig!R33-$P$5*12*ClientesVig!R33)+$M25*$P$5*12*ClientesVig!R33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!X33-$P$4*12*ClientesVig!S33)+$M25*($P$4*12*ClientesVig!S33-$P$5*12*ClientesVig!S33)+$M25*$P$5*12*ClientesVig!S33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y33-$P$4*12*ClientesVig!T33)+$M25*($P$4*12*ClientesVig!T33-$P$5*12*ClientesVig!T33)+$M25*$P$5*12*ClientesVig!T33*(1-$G34))*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q33*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCEGP","MTD2EtCEGFP","MTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M35*(EnergíaVig!V34-$P$4*12*ClientesVig!Q34)+$M26*($P$4*12*ClientesVig!Q34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!W34-$P$4*12*ClientesVig!R34)+$M26*($P$4*12*ClientesVig!R34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!X34-$P$4*12*ClientesVig!S34)+$M26*($P$4*12*ClientesVig!S34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!Y34-$P$4*12*ClientesVig!T34)+$M26*($P$4*12*ClientesVig!T34))*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q34*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B36&C36&E36&$A$4","v":"MTD2EtCEGP"},{"$f":"+B36&C36&E36&$A$5","v":"MTD2EtCEGFP"},{"$f":"+B36&C36&F36&$A$4","v":"MTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H36,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M36*(EnergíaVig!V35-$P$4*12*ClientesVig!Q35)+$M27*($P$4*12*ClientesVig!Q35))*(1-$G36)*1000","v":0},{"$f":"+($M36*(EnergíaVig!W35-$P$4*12*ClientesVig!R35)+$M27*($P$4*12*ClientesVig!R35))*(1-$G36)*1000","v":0},{"$f":"+($M36*(EnergíaVig!X35-$P$4*12*ClientesVig!S35)+$M27*($P$4*12*ClientesVig!S35))*(1-$G36)*1000","v":0},{"$f":"+($M36*(EnergíaVig!Y35-$P$4*12*ClientesVig!T35)+$M27*($P$4*12*ClientesVig!T35))*(1-$G36)*1000","v":0},{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q35*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CEGP","MTD3CEGFP","MTD3CEGP",null,null,{"$f":"+M38","v":8.2350000000000007E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U38","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M38*(EnergíaVig!V37-$Q$4*12*ClientesVig!Q37)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q37)+$M20*($P$4*12*ClientesVig!Q37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W37-$Q$4*12*ClientesVig!R37)+$M29*(($Q$4-$P$4)*12*ClientesVig!R37)+$M20*($P$4*12*ClientesVig!R37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X37-$Q$4*12*ClientesVig!S37)+$M29*(($Q$4-$P$4)*12*ClientesVig!S37)+$M20*($P$4*12*ClientesVig!S37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y37-$Q$4*12*ClientesVig!T37)+$M29*(($Q$4-$P$4)*12*ClientesVig!T37)+$M20*($P$4*12*ClientesVig!T37))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q37*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M39*(EnergíaVig!V38-$Q$4*12*ClientesVig!Q38)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q38)+$M21*($P$4*12*ClientesVig!Q38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W38-$Q$4*12*ClientesVig!R38)+$M30*(($Q$4-$P$4)*12*ClientesVig!R38)+$M21*($P$4*12*ClientesVig!R38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X38-$Q$4*12*ClientesVig!S38)+$M30*(($Q$4-$P$4)*12*ClientesVig!S38)+$M21*($P$4*12*ClientesVig!S38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y38-$Q$4*12*ClientesVig!T38)+$M30*(($Q$4-$P$4)*12*ClientesVig!T38)+$M21*($P$4*12*ClientesVig!T38))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q38*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M40*(EnergíaVig!V39-$Q$4*12*ClientesVig!Q39)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q39)+$M22*($P$4*12*ClientesVig!Q39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!W39-$Q$4*12*ClientesVig!R39)+$M31*(($Q$4-$P$4)*12*ClientesVig!R39)+$M22*($P$4*12*ClientesVig!R39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!X39-$Q$4*12*ClientesVig!S39)+$M31*(($Q$4-$P$4)*12*ClientesVig!S39)+$M22*($P$4*12*ClientesVig!S39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y39-$Q$4*12*ClientesVig!T39)+$M31*(($Q$4-$P$4)*12*ClientesVig!T39)+$M22*($P$4*12*ClientesVig!T39))*(1-$G40)*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q39*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCEGP","MTD3EtCEGFP","MTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M41*(EnergíaVig!V40-$Q$4*12*ClientesVig!Q40)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q40)+$M23*(($P$4-$P$5)*12*ClientesVig!Q40)+$M23*$P$5*12*ClientesVig!Q40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!W40-$Q$4*12*ClientesVig!R40)+$M32*(($Q$4-$P$4)*12*ClientesVig!R40)+$M23*(($P$4-$P$5)*12*ClientesVig!R40)+$M23*$P$5*12*ClientesVig!R40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!X40-$Q$4*12*ClientesVig!S40)+$M32*(($Q$4-$P$4)*12*ClientesVig!S40)+$M23*(($P$4-$P$5)*12*ClientesVig!S40)+$M23*$P$5*12*ClientesVig!S40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y40-$Q$4*12*ClientesVig!T40)+$M32*(($Q$4-$P$4)*12*ClientesVig!T40)+$M23*(($P$4-$P$5)*12*ClientesVig!T40)+$M23*$P$5*12*ClientesVig!T40*(1-$G41))*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q40*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},{"$f":"+B42&C42&E42&$A$4","v":"MTD3EtCEGP"},{"$f":"+B42&C42&E42&$A$5","v":"MTD3EtCEGFP"},{"$f":"+B42&C42&F42&$A$4","v":"MTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M42*(EnergíaVig!V41-$Q$4*12*ClientesVig!Q41)+$M33*(($Q$4-$P$4)*12*ClientesVig!Q41)+$M24*($P$4*12*ClientesVig!Q41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!W41-$Q$4*12*ClientesVig!R41)+$M33*(($Q$4-$P$4)*12*ClientesVig!R41)+$M24*($P$4*12*ClientesVig!R41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!X41-$Q$4*12*ClientesVig!S41)+$M33*(($Q$4-$P$4)*12*ClientesVig!S41)+$M24*($P$4*12*ClientesVig!S41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y41-$Q$4*12*ClientesVig!T41)+$M33*(($Q$4-$P$4)*12*ClientesVig!T41)+$M24*($P$4*12*ClientesVig!T41))*(1-$G42)*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q41*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},{"$f":"+B43&C43&E43&$A$4","v":"MTD3EtCEGP"},{"$f":"+B43&C43&E43&$A$5","v":"MTD3EtCEGFP"},{"$f":"+B43&C43&F43&$A$4","v":"MTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M43*(EnergíaVig!V42-$Q$4*12*ClientesVig!Q42)+$M34*(($Q$4-$P$4)*12*ClientesVig!Q42)+$M25*(($P$4-$P$5)*12*ClientesVig!Q42)+$M25*$P$5*12*ClientesVig!Q42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!W42-$Q$4*12*ClientesVig!R42)+$M34*(($Q$4-$P$4)*12*ClientesVig!R42)+$M25*(($P$4-$P$5)*12*ClientesVig!R42)+$M25*$P$5*12*ClientesVig!R42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!X42-$Q$4*12*ClientesVig!S42)+$M34*(($Q$4-$P$4)*12*ClientesVig!S42)+$M25*(($P$4-$P$5)*12*ClientesVig!S42)+$M25*$P$5*12*ClientesVig!S42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y42-$Q$4*12*ClientesVig!T42)+$M34*(($Q$4-$P$4)*12*ClientesVig!T42)+$M25*(($P$4-$P$5)*12*ClientesVig!T42)+$M25*$P$5*12*ClientesVig!T42*(1-$G43))*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q42*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},{"$f":"+B44&C44&E44&$A$4","v":"MTD3EtCEGP"},{"$f":"+B44&C44&E44&$A$5","v":"MTD3EtCEGFP"},{"$f":"+B44&C44&F44&$A$4","v":"MTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M44*(EnergíaVig!V43-$P$4*12*ClientesVig!Q43)+$M35*($P$4*12*ClientesVig!Q43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!W43-$P$4*12*ClientesVig!R43)+$M35*($P$4*12*ClientesVig!R43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!X43-$P$4*12*ClientesVig!S43)+$M35*($P$4*12*ClientesVig!S43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!Y43-$P$4*12*ClientesVig!T43)+$M35*($P$4*12*ClientesVig!T43))*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q43*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B45&C45&E45&$A$4","v":"MTD3EtCEGP"},{"$f":"+B45&C45&E45&$A$5","v":"MTD3EtCEGFP"},{"$f":"+B45&C45&F45&$A$4","v":"MTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H45,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M45*(EnergíaVig!V44-$P$4*12*ClientesVig!Q44)+$M36*($P$4*12*ClientesVig!Q44))*(1-$G45)*1000","v":0},{"$f":"+($M45*(EnergíaVig!W44-$P$4*12*ClientesVig!R44)+$M36*($P$4*12*ClientesVig!R44))*(1-$G45)*1000","v":0},{"$f":"+($M45*(EnergíaVig!X44-$P$4*12*ClientesVig!S44)+$M36*($P$4*12*ClientesVig!S44))*(1-$G45)*1000","v":0},{"$f":"+($M45*(EnergíaVig!Y44-$P$4*12*ClientesVig!T44)+$M36*($P$4*12*ClientesVig!T44))*(1-$G45)*1000","v":0},{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q44*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CEGP","MTD4CEGFP","MTD4CEGP",null,null,{"$f":"+M47","v":8.2350000000000007E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U47","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M47*(EnergíaVig!V46-$R$4*12*ClientesVig!Q46)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q46)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q46)+$M20*($P$4*12*ClientesVig!Q46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W46-$R$4*12*ClientesVig!R46)+$M38*(($R$4-$Q$4)*12*ClientesVig!R46)+$M29*(($Q$4-$P$4)*12*ClientesVig!R46)+$M20*($P$4*12*ClientesVig!R46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X46-$R$4*12*ClientesVig!S46)+$M38*(($R$4-$Q$4)*12*ClientesVig!S46)+$M29*(($Q$4-$P$4)*12*ClientesVig!S46)+$M20*($P$4*12*ClientesVig!S46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y46-$R$4*12*ClientesVig!T46)+$M38*(($R$4-$Q$4)*12*ClientesVig!T46)+$M29*(($Q$4-$P$4)*12*ClientesVig!T46)+$M20*($P$4*12*ClientesVig!T46))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q46*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M48*(EnergíaVig!V47-$R$4*12*ClientesVig!Q47)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q47)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q47)+$M21*($P$4*12*ClientesVig!Q47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W47-$R$4*12*ClientesVig!R47)+$M39*(($R$4-$Q$4)*12*ClientesVig!R47)+$M30*(($Q$4-$P$4)*12*ClientesVig!R47)+$M21*($P$4*12*ClientesVig!R47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X47-$R$4*12*ClientesVig!S47)+$M39*(($R$4-$Q$4)*12*ClientesVig!S47)+$M30*(($Q$4-$P$4)*12*ClientesVig!S47)+$M21*($P$4*12*ClientesVig!S47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y47-$R$4*12*ClientesVig!T47)+$M39*(($R$4-$Q$4)*12*ClientesVig!T47)+$M30*(($Q$4-$P$4)*12*ClientesVig!T47)+$M21*($P$4*12*ClientesVig!T47))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q47*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},{"$f":"+B49&C49&E49&$A$4","v":"MTD4EtCEGP"},{"$f":"+B49&C49&E49&$A$5","v":"MTD4EtCEGFP"},{"$f":"+B49&C49&F49&$A$4","v":"MTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M49*(EnergíaVig!V48-$R$4*12*ClientesVig!Q48)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q48)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q48)+$M20*($P$4*12*ClientesVig!Q48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!W48-$R$4*12*ClientesVig!R48)+$M38*(($R$4-$Q$4)*12*ClientesVig!R48)+$M29*(($Q$4-$P$4)*12*ClientesVig!R48)+$M20*($P$4*12*ClientesVig!R48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!X48-$R$4*12*ClientesVig!S48)+$M38*(($R$4-$Q$4)*12*ClientesVig!S48)+$M29*(($Q$4-$P$4)*12*ClientesVig!S48)+$M20*($P$4*12*ClientesVig!S48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y48-$R$4*12*ClientesVig!T48)+$M38*(($R$4-$Q$4)*12*ClientesVig!T48)+$M29*(($Q$4-$P$4)*12*ClientesVig!T48)+$M20*($P$4*12*ClientesVig!T48))*(1-$G49)*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q48*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},{"$f":"+B50&C50&E50&$A$4","v":"MTD4EtCEGP"},{"$f":"+B50&C50&E50&$A$5","v":"MTD4EtCEGFP"},{"$f":"+B50&C50&F50&$A$4","v":"MTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M50*(EnergíaVig!V49-$R$4*12*ClientesVig!Q49)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q49)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q49)+$M21*(($P$4-$P$5)*12*ClientesVig!Q49)+$M21*$P$5*12*ClientesVig!Q49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!W49-$R$4*12*ClientesVig!R49)+$M39*(($R$4-$Q$4)*12*ClientesVig!R49)+$M30*(($Q$4-$P$4)*12*ClientesVig!R49)+$M21*(($P$4-$P$5)*12*ClientesVig!R49)+$M21*$P$5*12*ClientesVig!R49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!X49-$R$4*12*ClientesVig!S49)+$M39*(($R$4-$Q$4)*12*ClientesVig!S49)+$M30*(($Q$4-$P$4)*12*ClientesVig!S49)+$M21*(($P$4-$P$5)*12*ClientesVig!S49)+$M21*$P$5*12*ClientesVig!S49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y49-$R$4*12*ClientesVig!T49)+$M39*(($R$4-$Q$4)*12*ClientesVig!T49)+$M30*(($Q$4-$P$4)*12*ClientesVig!T49)+$M21*(($P$4-$P$5)*12*ClientesVig!T49)+$M21*$P$5*12*ClientesVig!T49*(1-$G50))*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q49*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M51*(EnergíaVig!V50-$R$4*12*ClientesVig!Q50)+$M40*(($R$4-$Q$4)*12*ClientesVig!Q50)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q50)+$M22*($P$4*12*ClientesVig!Q50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!W50-$R$4*12*ClientesVig!R50)+$M40*(($R$4-$Q$4)*12*ClientesVig!R50)+$M31*(($Q$4-$P$4)*12*ClientesVig!R50)+$M22*($P$4*12*ClientesVig!R50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!X50-$R$4*12*ClientesVig!S50)+$M40*(($R$4-$Q$4)*12*ClientesVig!S50)+$M31*(($Q$4-$P$4)*12*ClientesVig!S50)+$M22*($P$4*12*ClientesVig!S50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y50-$R$4*12*ClientesVig!T50)+$M40*(($R$4-$Q$4)*12*ClientesVig!T50)+$M31*(($Q$4-$P$4)*12*ClientesVig!T50)+$M22*($P$4*12*ClientesVig!T50))*(1-$G51)*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q50*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M52*(EnergíaVig!V51-$R$4*12*ClientesVig!Q51)+$M41*(($R$4-$Q$4)*12*ClientesVig!Q51)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q51)+$M23*(($P$4-$P$5)*12*ClientesVig!Q51)+$M23*$P$5*12*ClientesVig!Q51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!W51-$R$4*12*ClientesVig!R51)+$M41*(($R$4-$Q$4)*12*ClientesVig!R51)+$M32*(($Q$4-$P$4)*12*ClientesVig!R51)+$M23*(($P$4-$P$5)*12*ClientesVig!R51)+$M23*$P$5*12*ClientesVig!R51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!X51-$R$4*12*ClientesVig!S51)+$M41*(($R$4-$Q$4)*12*ClientesVig!S51)+$M32*(($Q$4-$P$4)*12*ClientesVig!S51)+$M23*(($P$4-$P$5)*12*ClientesVig!S51)+$M23*$P$5*12*ClientesVig!S51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y51-$R$4*12*ClientesVig!T51)+$M41*(($R$4-$Q$4)*12*ClientesVig!T51)+$M32*(($Q$4-$P$4)*12*ClientesVig!T51)+$M23*(($P$4-$P$5)*12*ClientesVig!T51)+$M23*$P$5*12*ClientesVig!T51*(1-$G52))*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q51*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M53*(EnergíaVig!V52-$R$4*12*ClientesVig!Q52)+$M44*(($R$4-$Q$4)*12*ClientesVig!Q52)+$M35*(($Q$4-$P$4)*12*ClientesVig!Q52)+$M26*($P$4*12*ClientesVig!Q52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!W52-$R$4*12*ClientesVig!R52)+$M44*(($R$4-$Q$4)*12*ClientesVig!R52)+$M35*(($Q$4-$P$4)*12*ClientesVig!R52)+$M26*($P$4*12*ClientesVig!R52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!X52-$R$4*12*ClientesVig!S52)+$M44*(($R$4-$Q$4)*12*ClientesVig!S52)+$M35*(($Q$4-$P$4)*12*ClientesVig!S52)+$M26*($P$4*12*ClientesVig!S52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!Y52-$R$4*12*ClientesVig!T52)+$M44*(($R$4-$Q$4)*12*ClientesVig!T52)+$M35*(($Q$4-$P$4)*12*ClientesVig!T52)+$M26*($P$4*12*ClientesVig!T52))*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q52*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},"MTD4EtCEGP","MTD4EtCEGFP","MTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.2350000000000007E-2},null,{"$f":"+($M54*(EnergíaVig!V53-$P$4*12*ClientesVig!Q53)+$M45*($P$4*12*ClientesVig!Q53))*(1-$G54)*1000","v":0},{"$f":"+($M54*(EnergíaVig!W53-$P$4*12*ClientesVig!R53)+$M45*($P$4*12*ClientesVig!R53))*(1-$G54)*1000","v":0},{"$f":"+($M54*(EnergíaVig!X53-$P$4*12*ClientesVig!S53)+$M45*($P$4*12*ClientesVig!S53))*(1-$G54)*1000","v":0},{"$f":"+($M54*(EnergíaVig!Y53-$P$4*12*ClientesVig!T53)+$M45*($P$4*12*ClientesVig!T53))*(1-$G54)*1000","v":0},{"$f":"+SUMPRODUCT(O54:R54,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q53*U54*12*(1-$G54)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CEGP","BTH1CEGFP","BTH1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O56:O58)","v":41210.907708940853},{"$f":"+SUM(P56:P58)","v":42267.544286670513},{"$f":"+SUM(Q56:Q58)","v":43407.05446403112},{"$f":"+SUM(R56:R58)","v":44610.291702530092},{"$f":"+SUM(S56:S58)","v":140457.37211351818},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W56:W58)","v":0},null,null,{"$f":"+SUM(W55,O55)/SUM($W$8,$O$8)","v":4.5869169985848291E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},{"$f":"+ITV_CD!E55","v":"Ep"},{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EpCEGP","BTH1EpCEGFP","BTH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.18645},null,{"$f":"+EnergíaVig!V55*$M56*(1-$G56)*1000","v":9145.8230563934721},{"$f":"+EnergíaVig!W55*$M56*(1-$G56)*1000","v":9380.3194970708028},{"$f":"+EnergíaVig!X55*$M56*(1-$G56)*1000","v":9633.2078470849574},{"$f":"+EnergíaVig!Y55*$M56*(1-$G56)*1000","v":9900.2389679691896},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":31171.317103446221},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q55*U56*12*(1-$G56)*1000","v":0},null,null,{"$f":"+SUM(W56,O56)/SUM($W$8,$O$8)","v":1.0179618352429259E-4}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},{"$f":"+ITV_CD!E56","v":"Efpm"},{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B57&C57&E57&$A$4","v":"BTH1EfpmCEGP"},{"$f":"+B57&C57&E57&$A$5","v":"BTH1EfpmCEGFP"},{"$f":"+B57&C57&F57&$A$4","v":"BTH1PfpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.6630000000000004E-2},null,{"$f":"+EnergíaVig!V56*$M57*(1-$G57)*1000","v":23146.193254966813},{"$f":"+EnergíaVig!W56*$M57*(1-$G57)*1000","v":23739.65541797303},{"$f":"+EnergíaVig!X56*$M57*(1-$G57)*1000","v":24379.663713045542},{"$f":"+EnergíaVig!Y56*$M57*(1-$G57)*1000","v":25055.464446447677},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":78888.179362255352},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U57*12*(1-$G57)*1000","v":0},null,null,{"$f":"+SUM(W57,O57)/SUM($W$8,$O$8)","v":2.5762516090055182E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},{"$f":"+ITV_CD!E57","v":"Efpb"},{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EfpbCEGP","BTH1EfpbCEGFP","BTH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.554E-2},null,{"$f":"+EnergíaVig!V57*$M58*(1-$G58)*1000","v":8918.8913975805699},{"$f":"+EnergíaVig!W57*$M58*(1-$G58)*1000","v":9147.5693716266869},{"$f":"+EnergíaVig!X57*$M58*(1-$G58)*1000","v":9394.1829039006207},{"$f":"+EnergíaVig!Y57*$M58*(1-$G58)*1000","v":9654.5882881132293},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":30397.875647816589},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U58*12*(1-$G58)*1000","v":0},null,null,{"$f":"+SUM(W58,O58)/SUM($W$8,$O$8)","v":9.9270355433638512E-5}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CEGP","BTD1CEGFP","BTD1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H59,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O60:O95)","v":18417989.923363321},{"$f":"+SUM(P60:P95)","v":18893284.732891254},{"$f":"+SUM(Q60:Q95)","v":19407127.166994572},{"$f":"+SUM(R60:R95)","v":19950495.56058972},{"$f":"+SUM(S60:S95)","v":62791085.022897862},null,{"$f":"+IFERROR(VLOOKUP(J59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W60:W95)","v":0},{"$f":"+SUM(X60:X95)","v":0},{"$f":"+SUM(Y60:Y95)","v":0},{"$f":"+SUM(W59,O59)/SUM($W$8,$O$8)","v":0.20499861749201581}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CEGP","BTD1CEGFP","BTD1CEGP",null,null,{"$f":"+M61","v":7.5190000000000007E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U61","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+EnergíaVig!V60*$M61*(1-$G61)*1000","v":4523942.0281380732},{"$f":"+EnergíaVig!W60*$M61*(1-$G61)*1000","v":4639787.7098431392},{"$f":"+EnergíaVig!X60*$M61*(1-$G61)*1000","v":4764709.0664206464},{"$f":"+EnergíaVig!Y60*$M61*(1-$G61)*1000","v":4896620.5348199895},{"$f":"+EnergíaVig!Z60*$M61*(1-$G61)*1000","v":15418043.315360237},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q60*U61*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+EnergíaVig!V61*$M62*(1-$G62)*1000","v":18677.139070431993},{"$f":"+EnergíaVig!W61*$M62*(1-$G62)*1000","v":19156.015887427715},{"$f":"+EnergíaVig!X61*$M62*(1-$G62)*1000","v":19672.451735069069},{"$f":"+EnergíaVig!Y61*$M62*(1-$G62)*1000","v":20217.769236854951},{"$f":"+EnergíaVig!Z61*$M62*(1-$G62)*1000","v":63656.49334781459},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q61*U62*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+EnergíaVig!V62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!W62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!X62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M63*(1-$G63)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q62*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G64))*$M64*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q63*U64*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},{"$f":"+B65&C65&E65&$A$4","v":"BTD1EtCEGP"},{"$f":"+B65&C65&E65&$A$5","v":"BTD1EtCEGFP"},{"$f":"+B65&C65&F65&$A$4","v":"BTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+EnergíaVig!V64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!W64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!X64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M65*(1-$G65)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q64*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},{"$f":"+B66&C66&E66&$A$4","v":"BTD1EtCEGP"},{"$f":"+B66&C66&E66&$A$5","v":"BTD1EtCEGFP"},{"$f":"+B66&C66&F66&$A$4","v":"BTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G66))*$M66*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q65*U66*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCEGP","BTD1EtCEGFP","BTD1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+EnergíaVig!V66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q66*U67*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B68&C68&E68&$A$4","v":"BTD1EtCEGP"},{"$f":"+B68&C68&E68&$A$5","v":"BTD1EtCEGFP"},{"$f":"+B68&C68&F68&$A$4","v":"BTD1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H68,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":7.5190000000000007E-2},null,{"$f":"+EnergíaVig!V67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!W67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!X67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M68*(1-$G68)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q67*U68*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CEGP","BTD2CEGFP","BTD2CEGP",null,null,{"$f":"+M70","v":8.0939999999999998E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U70","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+($M70*(EnergíaVig!V69-$P$4*12*ClientesVig!Q69)+$M61*($P$4*12*ClientesVig!Q69))*(1-$G70)*1000","v":4157295.9228347046},{"$f":"+($M70*(EnergíaVig!W69-$P$4*12*ClientesVig!R69)+$M61*($P$4*12*ClientesVig!R69))*(1-$G70)*1000","v":4264450.2141653728},{"$f":"+($M70*(EnergíaVig!X69-$P$4*12*ClientesVig!S69)+$M61*($P$4*12*ClientesVig!S69))*(1-$G70)*1000","v":4380238.4579940857},{"$f":"+($M70*(EnergíaVig!Y69-$P$4*12*ClientesVig!T69)+$M61*($P$4*12*ClientesVig!T69))*(1-$G70)*1000","v":4502644.1984462934},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":14172399.599134274},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q69*U70*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+($M71*(EnergíaVig!V70-$P$4*12*ClientesVig!Q70)+$M62*($P$4*12*ClientesVig!Q70))*(1-$G71)*1000","v":12737.23069921557},{"$f":"+($M71*(EnergíaVig!W70-$P$4*12*ClientesVig!R70)+$M62*($P$4*12*ClientesVig!R70))*(1-$G71)*1000","v":13065.88820280525},{"$f":"+($M71*(EnergíaVig!X70-$P$4*12*ClientesVig!S70)+$M62*($P$4*12*ClientesVig!S70))*(1-$G71)*1000","v":13421.147297018104},{"$f":"+($M71*(EnergíaVig!Y70-$P$4*12*ClientesVig!T70)+$M62*($P$4*12*ClientesVig!T70))*(1-$G71)*1000","v":13796.77939876394},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":43423.760442492872},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q70*U71*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+($M72*(EnergíaVig!V71-$P$4*12*ClientesVig!Q71)+$M63*($P$4*12*ClientesVig!Q71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!W71-$P$4*12*ClientesVig!R71)+$M63*($P$4*12*ClientesVig!R71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!X71-$P$4*12*ClientesVig!S71)+$M63*($P$4*12*ClientesVig!S71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y71-$P$4*12*ClientesVig!T71)+$M63*($P$4*12*ClientesVig!T71))*(1-$G72)*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q71*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+($M73*(EnergíaVig!V72-$P$4*12*ClientesVig!Q72)+$M64*($P$4*12*ClientesVig!Q72-$P$5*12*ClientesVig!Q72)+$M64*$P$5*12*ClientesVig!Q72*(1-$G73))*1000","v":0},{"$f":"+($M73*(EnergíaVig!W72-$P$4*12*ClientesVig!R72)+$M64*($P$4*12*ClientesVig!R72-$P$5*12*ClientesVig!R72)+$M64*$P$5*12*ClientesVig!R72*(1-$G73))*1000","v":0},{"$f":"+($M73*(EnergíaVig!X72-$P$4*12*ClientesVig!S72)+$M64*($P$4*12*ClientesVig!S72-$P$5*12*ClientesVig!S72)+$M64*$P$5*12*ClientesVig!S72*(1-$G73))*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y72-$P$4*12*ClientesVig!T72)+$M64*($P$4*12*ClientesVig!T72-$P$5*12*ClientesVig!T72)+$M64*$P$5*12*ClientesVig!T72*(1-$G73))*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q72*U73*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},{"$f":"+B74&C74&E74&$A$4","v":"BTD2EtCEGP"},{"$f":"+B74&C74&E74&$A$5","v":"BTD2EtCEGFP"},{"$f":"+B74&C74&F74&$A$4","v":"BTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+($M74*(EnergíaVig!V73-$P$4*12*ClientesVig!Q73)+$M65*($P$4*12*ClientesVig!Q73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!W73-$P$4*12*ClientesVig!R73)+$M65*($P$4*12*ClientesVig!R73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!X73-$P$4*12*ClientesVig!S73)+$M65*($P$4*12*ClientesVig!S73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y73-$P$4*12*ClientesVig!T73)+$M65*($P$4*12*ClientesVig!T73))*(1-$G74)*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q73*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},{"$f":"+B75&C75&E75&$A$4","v":"BTD2EtCEGP"},{"$f":"+B75&C75&E75&$A$5","v":"BTD2EtCEGFP"},{"$f":"+B75&C75&F75&$A$4","v":"BTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+($M75*(EnergíaVig!V74-$P$4*12*ClientesVig!Q74)+$M66*($P$4*12*ClientesVig!Q74-$P$5*12*ClientesVig!Q74)+$M66*$P$5*12*ClientesVig!Q74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!W74-$P$4*12*ClientesVig!R74)+$M66*($P$4*12*ClientesVig!R74-$P$5*12*ClientesVig!R74)+$M66*$P$5*12*ClientesVig!R74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!X74-$P$4*12*ClientesVig!S74)+$M66*($P$4*12*ClientesVig!S74-$P$5*12*ClientesVig!S74)+$M66*$P$5*12*ClientesVig!S74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y74-$P$4*12*ClientesVig!T74)+$M66*($P$4*12*ClientesVig!T74-$P$5*12*ClientesVig!T74)+$M66*$P$5*12*ClientesVig!T74*(1-$G75))*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q74*U75*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCEGP","BTD2EtCEGFP","BTD2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+($M76*(EnergíaVig!V75-$P$4*12*ClientesVig!Q75)+$M67*($P$4*12*ClientesVig!Q75))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!W75-$P$4*12*ClientesVig!R75)+$M67*($P$4*12*ClientesVig!R75))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!X75-$P$4*12*ClientesVig!S75)+$M67*($P$4*12*ClientesVig!S75))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!Y75-$P$4*12*ClientesVig!T75)+$M67*($P$4*12*ClientesVig!T75))*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q75*U76*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B77&C77&E77&$A$4","v":"BTD2EtCEGP"},{"$f":"+B77&C77&E77&$A$5","v":"BTD2EtCEGFP"},{"$f":"+B77&C77&F77&$A$4","v":"BTD2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H77,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0939999999999998E-2},null,{"$f":"+EnergíaVig!V76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!W76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!X76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M77*(1-$G77)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q76*U77*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CEGP","BTD3CEGFP","BTD3CEGP",null,null,{"$f":"+M79","v":8.4970000000000004E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U79","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+($M79*(EnergíaVig!V78-$Q$4*12*ClientesVig!Q78)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q78)+$M61*($P$4*12*ClientesVig!Q78))*(1-$G79)*1000","v":1860551.5309017005},{"$f":"+($M79*(EnergíaVig!W78-$Q$4*12*ClientesVig!R78)+$M70*(($Q$4-$P$4)*12*ClientesVig!R78)+$M61*($P$4*12*ClientesVig!R78))*(1-$G79)*1000","v":1908567.8031938709},{"$f":"+($M79*(EnergíaVig!X78-$Q$4*12*ClientesVig!S78)+$M70*(($Q$4-$P$4)*12*ClientesVig!S78)+$M61*($P$4*12*ClientesVig!S78))*(1-$G79)*1000","v":1960473.9281151863},{"$f":"+($M79*(EnergíaVig!Y78-$Q$4*12*ClientesVig!T78)+$M70*(($Q$4-$P$4)*12*ClientesVig!T78)+$M61*($P$4*12*ClientesVig!T78))*(1-$G79)*1000","v":2015358.7915150425},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":6343041.2622327097},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q78*U79*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+($M80*(EnergíaVig!V79-$Q$4*12*ClientesVig!Q79)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q79)+$M62*($P$4*12*ClientesVig!Q79))*(1-$G80)*1000","v":39647.961710882773},{"$f":"+($M80*(EnergíaVig!W79-$Q$4*12*ClientesVig!R79)+$M71*(($Q$4-$P$4)*12*ClientesVig!R79)+$M62*($P$4*12*ClientesVig!R79))*(1-$G80)*1000","v":40670.973043367245},{"$f":"+($M80*(EnergíaVig!X79-$Q$4*12*ClientesVig!S79)+$M71*(($Q$4-$P$4)*12*ClientesVig!S79)+$M62*($P$4*12*ClientesVig!S79))*(1-$G80)*1000","v":41776.778757896929},{"$f":"+($M80*(EnergíaVig!Y79-$Q$4*12*ClientesVig!T79)+$M71*(($Q$4-$P$4)*12*ClientesVig!T79)+$M62*($P$4*12*ClientesVig!T79))*(1-$G80)*1000","v":42945.993916968633},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":135167.68910588862},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q79*U80*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+($M81*(EnergíaVig!V80-$Q$4*12*ClientesVig!Q80)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q80)+$M63*($P$4*12*ClientesVig!Q80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!W80-$Q$4*12*ClientesVig!R80)+$M72*(($Q$4-$P$4)*12*ClientesVig!R80)+$M63*($P$4*12*ClientesVig!R80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!X80-$Q$4*12*ClientesVig!S80)+$M72*(($Q$4-$P$4)*12*ClientesVig!S80)+$M63*($P$4*12*ClientesVig!S80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y80-$Q$4*12*ClientesVig!T80)+$M72*(($Q$4-$P$4)*12*ClientesVig!T80)+$M63*($P$4*12*ClientesVig!T80))*(1-$G81)*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q80*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+($M82*(EnergíaVig!V81-$Q$4*12*ClientesVig!Q81)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q81)+$M64*(($P$4-$P$5)*12*ClientesVig!Q81)+$M64*$P$5*12*ClientesVig!Q81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!W81-$Q$4*12*ClientesVig!R81)+$M73*(($Q$4-$P$4)*12*ClientesVig!R81)+$M64*(($P$4-$P$5)*12*ClientesVig!R81)+$M64*$P$5*12*ClientesVig!R81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!X81-$Q$4*12*ClientesVig!S81)+$M73*(($Q$4-$P$4)*12*ClientesVig!S81)+$M64*(($P$4-$P$5)*12*ClientesVig!S81)+$M64*$P$5*12*ClientesVig!S81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y81-$Q$4*12*ClientesVig!T81)+$M73*(($Q$4-$P$4)*12*ClientesVig!T81)+$M64*(($P$4-$P$5)*12*ClientesVig!T81)+$M64*$P$5*12*ClientesVig!T81*(1-$G82))*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q81*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},{"$f":"+B83&C83&E83&$A$4","v":"BTD3EtCEGP"},{"$f":"+B83&C83&E83&$A$5","v":"BTD3EtCEGFP"},{"$f":"+B83&C83&F83&$A$4","v":"BTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+($M83*(EnergíaVig!V82-$Q$4*12*ClientesVig!Q82)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q82)+$M65*($P$4*12*ClientesVig!Q82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!W82-$Q$4*12*ClientesVig!R82)+$M74*(($Q$4-$P$4)*12*ClientesVig!R82)+$M65*($P$4*12*ClientesVig!R82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!X82-$Q$4*12*ClientesVig!S82)+$M74*(($Q$4-$P$4)*12*ClientesVig!S82)+$M65*($P$4*12*ClientesVig!S82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y82-$Q$4*12*ClientesVig!T82)+$M74*(($Q$4-$P$4)*12*ClientesVig!T82)+$M65*($P$4*12*ClientesVig!T82))*(1-$G83)*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q82*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},{"$f":"+B84&C84&E84&$A$4","v":"BTD3EtCEGP"},{"$f":"+B84&C84&E84&$A$5","v":"BTD3EtCEGFP"},{"$f":"+B84&C84&F84&$A$4","v":"BTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+($M84*(EnergíaVig!V83-$Q$4*12*ClientesVig!Q83)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q83)+$M66*(($P$4-$P$5)*12*ClientesVig!Q83)+$M66*$P$5*12*ClientesVig!Q83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!W83-$Q$4*12*ClientesVig!R83)+$M75*(($Q$4-$P$4)*12*ClientesVig!R83)+$M66*(($P$4-$P$5)*12*ClientesVig!R83)+$M66*$P$5*12*ClientesVig!R83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!X83-$Q$4*12*ClientesVig!S83)+$M75*(($Q$4-$P$4)*12*ClientesVig!S83)+$M66*(($P$4-$P$5)*12*ClientesVig!S83)+$M66*$P$5*12*ClientesVig!S83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y83-$Q$4*12*ClientesVig!T83)+$M75*(($Q$4-$P$4)*12*ClientesVig!T83)+$M66*(($P$4-$P$5)*12*ClientesVig!T83)+$M66*$P$5*12*ClientesVig!T83*(1-$G84))*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q83*U84*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCEGP","BTD3EtCEGFP","BTD3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+($M85*(EnergíaVig!V84-$Q$4*12*ClientesVig!Q84)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q84)+$M67*($P$4*12*ClientesVig!Q84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!W84-$Q$4*12*ClientesVig!R84)+$M76*(($Q$4-$P$4)*12*ClientesVig!R84)+$M67*($P$4*12*ClientesVig!R84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!X84-$Q$4*12*ClientesVig!S84)+$M76*(($Q$4-$P$4)*12*ClientesVig!S84)+$M67*($P$4*12*ClientesVig!S84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!Y84-$Q$4*12*ClientesVig!T84)+$M76*(($Q$4-$P$4)*12*ClientesVig!T84)+$M67*($P$4*12*ClientesVig!T84))*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q84*U85*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B86&C86&E86&$A$4","v":"BTD3EtCEGP"},{"$f":"+B86&C86&E86&$A$5","v":"BTD3EtCEGFP"},{"$f":"+B86&C86&F86&$A$4","v":"BTD3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H86,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.4970000000000004E-2},null,{"$f":"+EnergíaVig!V85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!W85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!X85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M86*(1-$G86)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q85*U86*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CEGP","BTD4CEGFP","BTD4CEGP",null,null,{"$f":"+M88","v":0.10337},null,null,null,null,null,{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U88","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+($M88*(EnergíaVig!V87-$R$4*12*ClientesVig!Q87)+$M79*(($R$4-$Q$4)*12*ClientesVig!Q87)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q87)+$M61*($P$4*12*ClientesVig!Q87))*(1-$G88)*1000","v":7805138.1100083115},{"$f":"+($M88*(EnergíaVig!W87-$R$4*12*ClientesVig!R87)+$M79*(($R$4-$Q$4)*12*ClientesVig!R87)+$M70*(($Q$4-$P$4)*12*ClientesVig!R87)+$M61*($P$4*12*ClientesVig!R87))*(1-$G88)*1000","v":8007586.1285552727},{"$f":"+($M88*(EnergíaVig!X87-$R$4*12*ClientesVig!S87)+$M79*(($R$4-$Q$4)*12*ClientesVig!S87)+$M70*(($Q$4-$P$4)*12*ClientesVig!S87)+$M61*($P$4*12*ClientesVig!S87))*(1-$G88)*1000","v":8226835.3366746707},{"$f":"+($M88*(EnergíaVig!Y87-$R$4*12*ClientesVig!T87)+$M79*(($R$4-$Q$4)*12*ClientesVig!T87)+$M70*(($Q$4-$P$4)*12*ClientesVig!T87)+$M61*($P$4*12*ClientesVig!T87))*(1-$G88)*1000","v":8458911.4932558071},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":26615352.903274447},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q87*U88*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+($M89*(EnergíaVig!V88-$R$4*12*ClientesVig!Q88)+$M80*(($R$4-$Q$4)*12*ClientesVig!Q88)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q88)+$M62*($P$4*12*ClientesVig!Q88))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W88-$R$4*12*ClientesVig!R88)+$M80*(($R$4-$Q$4)*12*ClientesVig!R88)+$M71*(($Q$4-$P$4)*12*ClientesVig!R88)+$M62*($P$4*12*ClientesVig!R88))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X88-$R$4*12*ClientesVig!S88)+$M80*(($R$4-$Q$4)*12*ClientesVig!S88)+$M71*(($Q$4-$P$4)*12*ClientesVig!S88)+$M62*($P$4*12*ClientesVig!S88))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y88-$R$4*12*ClientesVig!T88)+$M80*(($R$4-$Q$4)*12*ClientesVig!T88)+$M71*(($Q$4-$P$4)*12*ClientesVig!T88)+$M62*($P$4*12*ClientesVig!T88))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q88*U89*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+($M90*(EnergíaVig!V89-$R$4*12*ClientesVig!Q89)+$M81*(($R$4-$Q$4)*12*ClientesVig!Q89)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q89)+$M63*($P$4*12*ClientesVig!Q89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!W89-$R$4*12*ClientesVig!R89)+$M81*(($R$4-$Q$4)*12*ClientesVig!R89)+$M72*(($Q$4-$P$4)*12*ClientesVig!R89)+$M63*($P$4*12*ClientesVig!R89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!X89-$R$4*12*ClientesVig!S89)+$M81*(($R$4-$Q$4)*12*ClientesVig!S89)+$M72*(($Q$4-$P$4)*12*ClientesVig!S89)+$M63*($P$4*12*ClientesVig!S89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y89-$R$4*12*ClientesVig!T89)+$M81*(($R$4-$Q$4)*12*ClientesVig!T89)+$M72*(($Q$4-$P$4)*12*ClientesVig!T89)+$M63*($P$4*12*ClientesVig!T89))*(1-$G90)*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q89*U90*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+($M91*(EnergíaVig!V90-$R$4*12*ClientesVig!Q90)+$M82*(($R$4-$Q$4)*12*ClientesVig!Q90)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q90)+$M64*(($P$4-$P$5)*12*ClientesVig!Q90)+$M64*$P$5*12*ClientesVig!Q90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!W90-$R$4*12*ClientesVig!R90)+$M82*(($R$4-$Q$4)*12*ClientesVig!R90)+$M73*(($Q$4-$P$4)*12*ClientesVig!R90)+$M64*(($P$4-$P$5)*12*ClientesVig!R90)+$M64*$P$5*12*ClientesVig!R90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!X90-$R$4*12*ClientesVig!S90)+$M82*(($R$4-$Q$4)*12*ClientesVig!S90)+$M73*(($Q$4-$P$4)*12*ClientesVig!S90)+$M64*(($P$4-$P$5)*12*ClientesVig!S90)+$M64*$P$5*12*ClientesVig!S90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y90-$R$4*12*ClientesVig!T90)+$M82*(($R$4-$Q$4)*12*ClientesVig!T90)+$M73*(($Q$4-$P$4)*12*ClientesVig!T90)+$M64*(($P$4-$P$5)*12*ClientesVig!T90)+$M64*$P$5*12*ClientesVig!T90*(1-$G91))*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q90*U91*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},{"$f":"+B92&C92&E92&$A$4","v":"BTD4EtCEGP"},{"$f":"+B92&C92&E92&$A$5","v":"BTD4EtCEGFP"},{"$f":"+B92&C92&F92&$A$4","v":"BTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+($M92*(EnergíaVig!V91-$R$4*12*ClientesVig!Q91)+$M83*(($R$4-$Q$4)*12*ClientesVig!Q91)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q91)+$M65*($P$4*12*ClientesVig!Q91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!W91-$R$4*12*ClientesVig!R91)+$M83*(($R$4-$Q$4)*12*ClientesVig!R91)+$M74*(($Q$4-$P$4)*12*ClientesVig!R91)+$M65*($P$4*12*ClientesVig!R91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!X91-$R$4*12*ClientesVig!S91)+$M83*(($R$4-$Q$4)*12*ClientesVig!S91)+$M74*(($Q$4-$P$4)*12*ClientesVig!S91)+$M65*($P$4*12*ClientesVig!S91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y91-$R$4*12*ClientesVig!T91)+$M83*(($R$4-$Q$4)*12*ClientesVig!T91)+$M74*(($Q$4-$P$4)*12*ClientesVig!T91)+$M65*($P$4*12*ClientesVig!T91))*(1-$G92)*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q91*U92*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},{"$f":"+B93&C93&E93&$A$4","v":"BTD4EtCEGP"},{"$f":"+B93&C93&E93&$A$5","v":"BTD4EtCEGFP"},{"$f":"+B93&C93&F93&$A$4","v":"BTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+($M93*(EnergíaVig!V92-$R$4*12*ClientesVig!Q92)+$M84*(($R$4-$Q$4)*12*ClientesVig!Q92)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q92)+$M66*(($P$4-$P$5)*12*ClientesVig!Q92)+$M66*$P$5*12*ClientesVig!Q92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!W92-$R$4*12*ClientesVig!R92)+$M84*(($R$4-$Q$4)*12*ClientesVig!R92)+$M75*(($Q$4-$P$4)*12*ClientesVig!R92)+$M66*(($P$4-$P$5)*12*ClientesVig!R92)+$M66*$P$5*12*ClientesVig!R92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!X92-$R$4*12*ClientesVig!S92)+$M84*(($R$4-$Q$4)*12*ClientesVig!S92)+$M75*(($Q$4-$P$4)*12*ClientesVig!S92)+$M66*(($P$4-$P$5)*12*ClientesVig!S92)+$M66*$P$5*12*ClientesVig!S92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y92-$R$4*12*ClientesVig!T92)+$M84*(($R$4-$Q$4)*12*ClientesVig!T92)+$M75*(($Q$4-$P$4)*12*ClientesVig!T92)+$M66*(($P$4-$P$5)*12*ClientesVig!T92)+$M66*$P$5*12*ClientesVig!T92*(1-$G93))*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q92*U93*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCEGP","BTD4EtCEGFP","BTD4PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+($M94*(EnergíaVig!V93-$R$4*12*ClientesVig!Q93)+$M85*(($R$4-$Q$4)*12*ClientesVig!Q93)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q93)+$M67*($P$4*12*ClientesVig!Q93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!W93-$R$4*12*ClientesVig!R93)+$M85*(($R$4-$Q$4)*12*ClientesVig!R93)+$M76*(($Q$4-$P$4)*12*ClientesVig!R93)+$M67*($P$4*12*ClientesVig!R93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!X93-$R$4*12*ClientesVig!S93)+$M85*(($R$4-$Q$4)*12*ClientesVig!S93)+$M76*(($Q$4-$P$4)*12*ClientesVig!S93)+$M67*($P$4*12*ClientesVig!S93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!Y93-$R$4*12*ClientesVig!T93)+$M85*(($R$4-$Q$4)*12*ClientesVig!T93)+$M76*(($Q$4-$P$4)*12*ClientesVig!T93)+$M67*($P$4*12*ClientesVig!T93))*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q93*U94*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B95&C95&E95&$A$4","v":"BTD4EtCEGP"},{"$f":"+B95&C95&E95&$A$5","v":"BTD4EtCEGFP"},{"$f":"+B95&C95&F95&$A$4","v":"BTD4PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.10337},null,{"$f":"+EnergíaVig!V94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!W94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!X94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M95*(1-$G95)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q94*U95*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CEGP","BTS1CEGFP","BTS1CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H96,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O97:O123)","v":53597578.889802337},{"$f":"+SUM(P97:P123)","v":53176601.284621902},{"$f":"+SUM(Q97:Q123)","v":54011032.552567884},{"$f":"+SUM(R97:R123)","v":54915519.77157411},{"$f":"+SUM(S97:S123)","v":177062697.50540444},null,{"$f":"+IFERROR(VLOOKUP(J96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W97:W123)","v":0},{"$f":"+SUM(X97:X123)","v":0},{"$f":"+SUM(Y97:Y123)","v":0},{"$f":"+SUM(W96,O96)/SUM($W$8,$O$8)","v":0.59655964733649436}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CEGP","BTS1CEGFP","BTS1CEGP",null,null,{"$f":"+M98","v":5.3076182271800193E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U98","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+EnergíaVig!V97*$M98*(1-$G98)*1000","v":7498642.0398186864},{"$f":"+EnergíaVig!W97*$M98*(1-$G98)*1000","v":7589402.270241525},{"$f":"+EnergíaVig!X97*$M98*(1-$G98)*1000","v":7681675.3827401139},{"$f":"+EnergíaVig!Y97*$M98*(1-$G98)*1000","v":7782188.9384738337},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":25067375.176591344},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+EnergíaVig!V98*$M99*(1-$G99)*1000","v":2295.7901480158207},{"$f":"+EnergíaVig!W98*$M99*(1-$G99)*1000","v":2355.0388757752494},{"$f":"+EnergíaVig!X98*$M99*(1-$G99)*1000","v":2419.0874156731079},{"$f":"+EnergíaVig!Y98*$M99*(1-$G99)*1000","v":2486.8115146131854},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":7826.8682958269274},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCEGP"},"BTS1EtCEGFP",{"$f":"+B100&C100&F100&$A$4","v":"BTS1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+EnergíaVig!V99*$M100*(1-$G100)*1000","v":2501945.7451688303},{"$f":"+EnergíaVig!W99*$M100*(1-$G100)*1000","v":2530627.1024743509},{"$f":"+EnergíaVig!X99*$M100*(1-$G100)*1000","v":2559486.3902872754},{"$f":"+EnergíaVig!Y99*$M100*(1-$G100)*1000","v":2590996.4284552322},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":8355803.6790573811},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCEGP",{"$f":"+B101&C101&E101&$A$5","v":"BTS1EtCEGFP"},"BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},{"$f":"+B102&C102&E102&$A$4","v":"BTS1EtCEGP"},"BTS1EtCEGFP",{"$f":"+B102&C102&F102&$A$4","v":"BTS1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+EnergíaVig!V101*$M102*(1-$G102)*1000","v":9981.4598277301193},{"$f":"+EnergíaVig!W101*$M102*(1-$G102)*1000","v":10098.242227265166},{"$f":"+EnergíaVig!X101*$M102*(1-$G102)*1000","v":10215.848040819739},{"$f":"+EnergíaVig!Y101*$M102*(1-$G102)*1000","v":10344.048038396111},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":33346.207250222324},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},{"$f":"+B103&C103&E103&$A$4","v":"BTS1EtCEGP"},{"$f":"+B103&C103&E103&$A$5","v":"BTS1EtCEGFP"},{"$f":"+B103&C103&F103&$A$4","v":"BTS1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+EnergíaVig!V103*$M104*(1-$G104)*1000","v":55.214818545202846},{"$f":"+EnergíaVig!W103*$M104*(1-$G104)*1000","v":56.64205110898147},{"$f":"+EnergíaVig!X103*$M104*(1-$G104)*1000","v":58.185801445454054},{"$f":"+EnergíaVig!Y103*$M104*(1-$G104)*1000","v":59.81869072264675},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":188.25294257093461},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCEGP","BTS1EtCEGFP","BTS1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H105,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.3076182271800193E-2},null,{"$f":"+EnergíaVig!V104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!W104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!X104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M105*(1-$G105)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U105*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CEGP","BTS2CEGFP","BTS2CEGP",null,null,{"$f":"+M107","v":8.9486731767767488E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U107","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+($M107*(EnergíaVig!V106-$P$3*12*ClientesVig!Q106)+$M98*($P$3*12*ClientesVig!Q106))*(1-$G107)*1000","v":6987083.5405417001},{"$f":"+($M107*(EnergíaVig!W106-$P$3*12*ClientesVig!R106)+$M98*($P$3*12*ClientesVig!R106))*(1-$G107)*1000","v":7045153.4367262088},{"$f":"+($M107*(EnergíaVig!X106-$P$3*12*ClientesVig!S106)+$M98*($P$3*12*ClientesVig!S106))*(1-$G107)*1000","v":7105219.8810109785},{"$f":"+($M107*(EnergíaVig!Y106-$P$3*12*ClientesVig!T106)+$M98*($P$3*12*ClientesVig!T106))*(1-$G107)*1000","v":7173581.1522043971},{"$f":"+SUMPRODUCT(O107:R107,PremisaCosto!$F$69:$I$69)","v":23239407.158482328},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+($M108*(EnergíaVig!V107-$P$3*12*ClientesVig!Q107)+$M99*($P$3*12*ClientesVig!Q107))*(1-$G108)*1000","v":7972.2413025523083},{"$f":"+($M108*(EnergíaVig!W107-$P$3*12*ClientesVig!R107)+$M99*($P$3*12*ClientesVig!R107))*(1-$G108)*1000","v":8184.8347112044203},{"$f":"+($M108*(EnergíaVig!X107-$P$3*12*ClientesVig!S107)+$M99*($P$3*12*ClientesVig!S107))*(1-$G108)*1000","v":8417.3500800367201},{"$f":"+($M108*(EnergíaVig!Y107-$P$3*12*ClientesVig!T107)+$M99*($P$3*12*ClientesVig!T107))*(1-$G108)*1000","v":8664.8588483483527},{"$f":"+SUMPRODUCT(O108:R108,PremisaCosto!$F$69:$I$69)","v":27218.730453265074},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+($M109*(EnergíaVig!V108-$P$3*12*ClientesVig!Q108)+$M100*($P$3*12*ClientesVig!Q108))*(1-$G109)*1000","v":2205708.2983705997},{"$f":"+($M109*(EnergíaVig!W108-$P$3*12*ClientesVig!R108)+$M100*($P$3*12*ClientesVig!R108))*(1-$G109)*1000","v":2210875.0088896006},{"$f":"+($M109*(EnergíaVig!X108-$P$3*12*ClientesVig!S108)+$M100*($P$3*12*ClientesVig!S108))*(1-$G109)*1000","v":2215229.942342089},{"$f":"+($M109*(EnergíaVig!Y108-$P$3*12*ClientesVig!T108)+$M100*($P$3*12*ClientesVig!T108))*(1-$G109)*1000","v":2221759.1015250082},{"$f":"+SUMPRODUCT(O109:R109,PremisaCosto!$F$69:$I$69)","v":7273442.9332299344},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+IF($Q$3<$P$5,0,(ClientesVig!Q109*($P$5*12-0.01*12)*(1-$G110)+(EnergíaVig!V109-ClientesVig!Q109*($P$5*12-0.01*12)))*$M110*1000)","v":828833.57519308664},{"$f":"+($M110*(EnergíaVig!W109-$P$3*12*ClientesVig!R109)+$M101*($P$3*12*ClientesVig!R109-$P$5*12*ClientesVig!R109)+$M101*$P$5*12*ClientesVig!R109*(1-$G110))*1000","v":724056.91599864489},{"$f":"+($M110*(EnergíaVig!X109-$P$3*12*ClientesVig!S109)+$M101*($P$3*12*ClientesVig!S109-$P$5*12*ClientesVig!S109)+$M101*$P$5*12*ClientesVig!S109*(1-$G110))*1000","v":725132.3869375285},{"$f":"+($M110*(EnergíaVig!Y109-$P$3*12*ClientesVig!T109)+$M101*($P$3*12*ClientesVig!T109-$P$5*12*ClientesVig!T109)+$M101*$P$5*12*ClientesVig!T109*(1-$G110))*1000","v":726917.53107964154},{"$f":"+SUMPRODUCT(O110:R110,PremisaCosto!$F$69:$I$69)","v":2482576.4168317239},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},{"$f":"+B111&C111&E111&$A$4","v":"BTS2EtCEGP"},{"$f":"+B111&C111&E111&$A$5","v":"BTS2EtCEGFP"},{"$f":"+B111&C111&F111&$A$4","v":"BTS2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+($M111*(EnergíaVig!V110-$P$3*12*ClientesVig!Q110)+$M102*($P$3*12*ClientesVig!Q110))*(1-$G111)*1000","v":13537.042746951918},{"$f":"+($M111*(EnergíaVig!W110-$P$3*12*ClientesVig!R110)+$M102*($P$3*12*ClientesVig!R110))*(1-$G111)*1000","v":13581.346500596363},{"$f":"+($M111*(EnergíaVig!X110-$P$3*12*ClientesVig!S110)+$M102*($P$3*12*ClientesVig!S110))*(1-$G111)*1000","v":13621.274518313301},{"$f":"+($M111*(EnergíaVig!Y110-$P$3*12*ClientesVig!T110)+$M102*($P$3*12*ClientesVig!T110))*(1-$G111)*1000","v":13674.648191227978},{"$f":"+SUMPRODUCT(O111:R111,PremisaCosto!$F$69:$I$69)","v":44697.357690294484},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},{"$f":"+B112&C112&E112&$A$4","v":"BTS2EtCEGP"},{"$f":"+B112&C112&E112&$A$5","v":"BTS2EtCEGFP"},{"$f":"+B112&C112&F112&$A$4","v":"BTS2PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+($M112*(EnergíaVig!V111-$P$3*12*ClientesVig!Q111)+$M103*($P$3*12*ClientesVig!Q111-$P$5*12*ClientesVig!Q111)+$M103*$P$5*12*ClientesVig!Q111*(1-$G112))*1000","v":0},{"$f":"+($M112*(EnergíaVig!W111-$P$3*12*ClientesVig!R111)+$M103*($P$3*12*ClientesVig!R111-$P$5*12*ClientesVig!R111)+$M103*$P$5*12*ClientesVig!R111*(1-$G112))*1000","v":0},{"$f":"+($M112*(EnergíaVig!X111-$P$3*12*ClientesVig!S111)+$M103*($P$3*12*ClientesVig!S111-$P$5*12*ClientesVig!S111)+$M103*$P$5*12*ClientesVig!S111*(1-$G112))*1000","v":0},{"$f":"+($M112*(EnergíaVig!Y111-$P$3*12*ClientesVig!T111)+$M103*($P$3*12*ClientesVig!T111-$P$5*12*ClientesVig!T111)+$M103*$P$5*12*ClientesVig!T111*(1-$G112))*1000","v":0},{"$f":"+SUMPRODUCT(O112:R112,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+($M113*(EnergíaVig!V112-$P$3*12*ClientesVig!Q112)+$M104*($P$3*12*ClientesVig!Q112))*(1-$G113)*1000","v":174.09761829666226},{"$f":"+($M113*(EnergíaVig!W112-$P$3*12*ClientesVig!R112)+$M104*($P$3*12*ClientesVig!R112))*(1-$G113)*1000","v":178.78625691262218},{"$f":"+($M113*(EnergíaVig!X112-$P$3*12*ClientesVig!S112)+$M104*($P$3*12*ClientesVig!S112))*(1-$G113)*1000","v":183.93182077021842},{"$f":"+($M113*(EnergíaVig!Y112-$P$3*12*ClientesVig!T112)+$M104*($P$3*12*ClientesVig!T112))*(1-$G113)*1000","v":189.41979502652293},{"$f":"+SUMPRODUCT(O113:R113,PremisaCosto!$F$69:$I$69)","v":594.66781343446064},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCEGP","BTS2EtCEGFP","BTS2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H114,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.9486731767767488E-2},null,{"$f":"+EnergíaVig!V113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!W113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!X113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M114*(1-$G114)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U114*12*(1-$G141)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CEGP","BTS3CEGFP","BTS3CEGP",null,null,{"$f":"+M116","v":0.15969729027296406},null,null,null,null,null,{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U116","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+($M116*(EnergíaVig!V115-$Q$3*12*ClientesVig!Q115)+$M107*(($Q$3-$P$3)*12*ClientesVig!Q115)+$M98*($P$3*12*ClientesVig!Q115))*(1-$G116)*1000","v":30085048.333657216},{"$f":"+($M116*(EnergíaVig!W115-$Q$3*12*ClientesVig!R115)+$M107*(($Q$3-$P$3)*12*ClientesVig!R115)+$M98*($P$3*12*ClientesVig!R115))*(1-$G116)*1000","v":30690849.50324899},{"$f":"+($M116*(EnergíaVig!X115-$Q$3*12*ClientesVig!S115)+$M107*(($Q$3-$P$3)*12*ClientesVig!S115)+$M98*($P$3*12*ClientesVig!S115))*(1-$G116)*1000","v":31343336.270877212},{"$f":"+($M116*(EnergíaVig!Y115-$Q$3*12*ClientesVig!T115)+$M107*(($Q$3-$P$3)*12*ClientesVig!T115)+$M98*($P$3*12*ClientesVig!T115))*(1-$G116)*1000","v":32041420.006775498},{"$f":"+SUMPRODUCT(O116:R116,PremisaCosto!$F$69:$I$69)","v":101759705.32419832},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+($M117*(EnergíaVig!V116-$Q$3*12*ClientesVig!Q116)+$M108*(($Q$3-$P$3)*12*ClientesVig!Q116)+$M99*($P$3*12*ClientesVig!Q116))*(1-$G117)*1000","v":153257.47099430495},{"$f":"+($M117*(EnergíaVig!W116-$Q$3*12*ClientesVig!R116)+$M108*(($Q$3-$P$3)*12*ClientesVig!R116)+$M99*($P$3*12*ClientesVig!R116))*(1-$G117)*1000","v":157327.91032335529},{"$f":"+($M117*(EnergíaVig!X116-$Q$3*12*ClientesVig!S116)+$M108*(($Q$3-$P$3)*12*ClientesVig!S116)+$M99*($P$3*12*ClientesVig!S116))*(1-$G117)*1000","v":161773.51950860478},{"$f":"+($M117*(EnergíaVig!Y116-$Q$3*12*ClientesVig!T116)+$M108*(($Q$3-$P$3)*12*ClientesVig!T116)+$M99*($P$3*12*ClientesVig!T116))*(1-$G117)*1000","v":166502.0104466975},{"$f":"+SUMPRODUCT(O117:R117,PremisaCosto!$F$69:$I$69)","v":523154.91786376614},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+($M118*(EnergíaVig!V117-$Q$3*12*ClientesVig!Q117)+$M109*(($Q$3-$P$3)*12*ClientesVig!Q117)+$M100*($P$3*12*ClientesVig!Q117))*(1-$G118)*1000","v":0},{"$f":"+($M118*(EnergíaVig!W117-$Q$3*12*ClientesVig!R117)+$M109*(($Q$3-$P$3)*12*ClientesVig!R117)+$M100*($P$3*12*ClientesVig!R117))*(1-$G118)*1000","v":0},{"$f":"+($M118*(EnergíaVig!X117-$Q$3*12*ClientesVig!S117)+$M109*(($Q$3-$P$3)*12*ClientesVig!S117)+$M100*($P$3*12*ClientesVig!S117))*(1-$G118)*1000","v":0},{"$f":"+($M118*(EnergíaVig!Y117-$Q$3*12*ClientesVig!T117)+$M109*(($Q$3-$P$3)*12*ClientesVig!T117)+$M100*($P$3*12*ClientesVig!T117))*(1-$G118)*1000","v":0},{"$f":"+SUMPRODUCT(O118:R118,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+IF($R$3<$P$5,0,(ClientesVig!Q118*($P$5*12-0.01*12)*(1-$G119)+(EnergíaVig!V118-ClientesVig!Q118*($P$5*12-0.01*12)))*$M119*1000)","v":3309300.5211382052},{"$f":"+($M119*(EnergíaVig!W118-$Q$3*12*ClientesVig!R118)+$M110*(($Q$3-$P$3)*12*ClientesVig!R118)+$M101*(($P$3-$P$5)*12*ClientesVig!R118)+$M101*$P$5*12*ClientesVig!R118*(1-$G119))*1000","v":2200329.9587206994},{"$f":"+($M119*(EnergíaVig!X118-$Q$3*12*ClientesVig!S118)+$M110*(($Q$3-$P$3)*12*ClientesVig!S118)+$M101*(($P$3-$P$5)*12*ClientesVig!S118)+$M101*$P$5*12*ClientesVig!S118*(1-$G119))*1000","v":2190965.5918504689},{"$f":"+($M119*(EnergíaVig!Y118-$Q$3*12*ClientesVig!T118)+$M110*(($Q$3-$P$3)*12*ClientesVig!T118)+$M101*(($P$3-$P$5)*12*ClientesVig!T118)+$M101*$P$5*12*ClientesVig!T118*(1-$G119))*1000","v":2183672.0875022258},{"$f":"+SUMPRODUCT(O119:R119,PremisaCosto!$F$69:$I$69)","v":8268936.6688601263},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},{"$f":"+B120&C120&E120&$A$4","v":"BTS3EtCEGP"},{"$f":"+B120&C120&E120&$A$5","v":"BTS3EtCEGFP"},{"$f":"+B120&C120&F120&$A$4","v":"BTS3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+($M120*(EnergíaVig!V119-$Q$3*12*ClientesVig!Q119)+$M111*(($Q$3-$P$3)*12*ClientesVig!Q119)+$M102*($P$3*12*ClientesVig!Q119))*(1-$G120)*1000","v":-6256.4815423919881},{"$f":"+($M120*(EnergíaVig!W119-$Q$3*12*ClientesVig!R119)+$M111*(($Q$3-$P$3)*12*ClientesVig!R119)+$M102*($P$3*12*ClientesVig!R119))*(1-$G120)*1000","v":-6475.712624331115},{"$f":"+($M120*(EnergíaVig!X119-$Q$3*12*ClientesVig!S119)+$M111*(($Q$3-$P$3)*12*ClientesVig!S119)+$M102*($P$3*12*ClientesVig!S119))*(1-$G120)*1000","v":-6702.4906634394329},{"$f":"+($M120*(EnergíaVig!Y119-$Q$3*12*ClientesVig!T119)+$M111*(($Q$3-$P$3)*12*ClientesVig!T119)+$M102*($P$3*12*ClientesVig!T119))*(1-$G120)*1000","v":-6937.0899667572348},{"$f":"+SUMPRODUCT(O120:R120,PremisaCosto!$F$69:$I$69)","v":-21576.854156110348},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},{"$f":"+B121&C121&E121&$A$4","v":"BTS3EtCEGP"},{"$f":"+B121&C121&E121&$A$5","v":"BTS3EtCEGFP"},{"$f":"+B121&C121&F121&$A$4","v":"BTS3PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+($M121*(EnergíaVig!V120-$Q$3*12*ClientesVig!Q120)+$M112*(($Q$3-$P$3)*12*ClientesVig!Q120)+$M103*(($P$3-$P$5)*12*ClientesVig!Q120)+$M103*$P$5*12*ClientesVig!Q120*(1-$G121))*1000","v":0},{"$f":"+($M121*(EnergíaVig!W120-$Q$3*12*ClientesVig!R120)+$M112*(($Q$3-$P$3)*12*ClientesVig!R120)+$M103*(($P$3-$P$5)*12*ClientesVig!R120)+$M103*$P$5*12*ClientesVig!R120*(1-$G121))*1000","v":0},{"$f":"+($M121*(EnergíaVig!X120-$Q$3*12*ClientesVig!S120)+$M112*(($Q$3-$P$3)*12*ClientesVig!S120)+$M103*(($P$3-$P$5)*12*ClientesVig!S120)+$M103*$P$5*12*ClientesVig!S120*(1-$G121))*1000","v":0},{"$f":"+($M121*(EnergíaVig!Y120-$Q$3*12*ClientesVig!T120)+$M112*(($Q$3-$P$3)*12*ClientesVig!T120)+$M103*(($P$3-$P$5)*12*ClientesVig!T120)+$M103*$P$5*12*ClientesVig!T120*(1-$G121))*1000","v":0},{"$f":"+SUMPRODUCT(O121:R121,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+($M122*(EnergíaVig!V121-$Q$3*12*ClientesVig!Q121)+$M113*(($Q$3-$P$3)*12*ClientesVig!Q121)+$M104*($P$3*12*ClientesVig!Q121))*(1-$G122)*1000","v":0},{"$f":"+($M122*(EnergíaVig!W121-$Q$3*12*ClientesVig!R121)+$M113*(($Q$3-$P$3)*12*ClientesVig!R121)+$M104*($P$3*12*ClientesVig!R121))*(1-$G122)*1000","v":0},{"$f":"+($M122*(EnergíaVig!X121-$Q$3*12*ClientesVig!S121)+$M113*(($Q$3-$P$3)*12*ClientesVig!S121)+$M104*($P$3*12*ClientesVig!S121))*(1-$G122)*1000","v":0},{"$f":"+($M122*(EnergíaVig!Y121-$Q$3*12*ClientesVig!T121)+$M113*(($Q$3-$P$3)*12*ClientesVig!T121)+$M104*($P$3*12*ClientesVig!T121))*(1-$G122)*1000","v":0},{"$f":"+SUMPRODUCT(O122:R122,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCEGP","BTS3EtCEGFP","BTS3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.15969729027296406},null,{"$f":"+EnergíaVig!V122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M123*(1-$G123)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U123*12*(1-$G150)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CEGP","0CEGFP","0CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H124,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!W123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!X123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M124*(1-$G124)*1000","v":0},{"$f":"+SUMPRODUCT(O124:R124,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U124*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
["BTSH",{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$4","v":"BTSH1CEGP"},{"$f":"+B128&C128&E128&$A$5","v":"BTSH1CEGFP"},{"$f":"+B128&C128&F128&$A$4","v":"BTSH1CEGP"},null,null,{"$f":"+M129+M133+M137","v":0.19739999999999999},0,3364.1253607317844,3450.7060864555165,3544.2065795562471,3643.0151890226093,11467.683940394161,null,{"$f":"+U129+U133+U137","v":0},{"$f":"+V129+V133+V137","v":0},{"$f":"+W129+W133+W137","v":0},{"$f":"+X129+X133+X137","v":0},{"$f":"+Y129+Y133+Y137","v":0},{"$f":"+SUM(W128,O128)/SUM($W$8,$O$8)","v":3.7443882361181625E-5}]
["BTSH_1",{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CEGP","BTSH1CEGFP","BTSH1CEGP",null,null,{"$f":"+M130","v":0.19739999999999999},{"$f":"+SUM(N130:N132)","v":0},3364.1253607317844,3450.7060864555165,3544.2065795562471,3643.0151890226093,11467.683940394161,null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U129*12*(1-$G129)*1000","v":0}]
["BTSH_1 Punta",{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},{"$f":"+ITV_CD!E129","v":"Ep"},{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EpCEGP","BTSH1EpCEGFP","BTSH1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.19739999999999999},null,{"$f":"+EnergíaVig!V129*$M130*(1-$G130)*1000","v":2179.7773287549594},{"$f":"+EnergíaVig!W129*$M130*(1-$G130)*1000","v":2235.9916898213714},{"$f":"+EnergíaVig!X129*$M130*(1-$G130)*1000","v":2296.744138508564},{"$f":"+EnergíaVig!Y129*$M130*(1-$G130)*1000","v":2360.9732704860498},{"$f":"+EnergíaVig!Z129*$M130*(1-$G130)*1000","v":7431.1212562096653},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U130*12*(1-$G130)*1000","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},{"$f":"+ITV_CD!E130","v":"Efpm"},{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EfpmCEGP","BTSH1EfpmCEGFP","BTSH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0759999999999998E-2},null,{"$f":"+EnergíaVig!V130*$M131*(1-$G131)*1000","v":1146.6830254311105},{"$f":"+EnergíaVig!W130*$M131*(1-$G131)*1000","v":1176.0836694618013},{"$f":"+EnergíaVig!X130*$M131*(1-$G131)*1000","v":1207.7902503241762},{"$f":"+EnergíaVig!Y130*$M131*(1-$G131)*1000","v":1241.2700204544039},{"$f":"+EnergíaVig!Z130*$M131*(1-$G131)*1000","v":3908.1906551718516},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U131*12*(1-$G131)*1000","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},{"$f":"+ITV_CD!E131","v":"Efpb"},{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EfpbCEGP","BTSH1EfpbCEGFP","BTSH1PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7899999999999999E-3},null,{"$f":"+EnergíaVig!V131*$M132*(1-$G132)*1000","v":37.665006545714924},{"$f":"+EnergíaVig!W131*$M132*(1-$G132)*1000","v":38.63072717234396},{"$f":"+EnergíaVig!X131*$M132*(1-$G132)*1000","v":39.672190723506759},{"$f":"+EnergíaVig!Y131*$M132*(1-$G132)*1000","v":40.771898082155388},{"$f":"+EnergíaVig!Z131*$M132*(1-$G132)*1000","v":128.3720290126447},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U132*12*(1-$G132)*1000","v":0}]
["BTSH_2",{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CEGP","BTSH2CEGFP","BTSH2CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O134:O136)","v":0},{"$f":"+SUM(P134:P136)","v":0},{"$f":"+SUM(Q134:Q136)","v":0},{"$f":"+SUM(R134:R136)","v":0},{"$f":"+SUM(S134:S136)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U133*12*(1-$G133)*1000","v":0}]
["BTSH_2 Punta",{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},{"$f":"+ITV_CD!E133","v":"Ep"},{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EpCEGP","BTSH2EpCEGFP","BTSH2PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Z133*$M134*(1-$G134)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U134*12*(1-$G134)*1000","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},{"$f":"+ITV_CD!E134","v":"Efpm"},{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EfpmCEGP","BTSH2EfpmCEGFP","BTSH2PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Z134*$M135*(1-$G135)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U135*12*(1-$G135)*1000","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},{"$f":"+ITV_CD!E135","v":"Efb"},{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EfbCEGP","BTSH2EfbCEGFP","BTSH2PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!W135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!X135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M136*(1-$G136)*1000","v":0},{"$f":"+EnergíaVig!Z135*$M136*(1-$G136)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U136*12*(1-$G136)*1000","v":0}]
["BTSH_3",{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CEGP","BTSH3CEGFP","BTSH3CEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O138:O140)","v":0},{"$f":"+SUM(P138:P140)","v":0},{"$f":"+SUM(Q138:Q140)","v":0},{"$f":"+SUM(R138:R140)","v":0},{"$f":"+SUM(S138:S140)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U137*12*(1-$G137)*1000","v":0}]
["BTSH_3 Punta",{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},{"$f":"+ITV_CD!E137","v":"Ep"},{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EpCEGP","BTSH3EpCEGFP","BTSH3PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Z137*$M138*(1-$G138)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U138*12*(1-$G138)*1000","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},{"$f":"+ITV_CD!E138","v":"Efpm"},{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EfpmCEGP","BTSH3EfpmCEGFP","BTSH3PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Z138*$M139*(1-$G139)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U139*12*(1-$G139)*1000","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},{"$f":"+ITV_CD!E139","v":"Efb"},{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EfbCEGP","BTSH3EfbCEGFP","BTSH3PfpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!W139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!X139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M140*(1-$G140)*1000","v":0},{"$f":"+EnergíaVig!Z139*$M140*(1-$G140)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U140*12*(1-$G140)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1CEGP"},{"$f":"+B141&C141&E141&$A$5","v":"BTS Prepago1CEGFP"},{"$f":"+B141&C141&F141&$A$4","v":"BTS Prepago1CEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H141,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O142:O165)","v":8106.8830543675649},{"$f":"+SUM(P142:P165)","v":8203.7356711643188},{"$f":"+SUM(Q142:Q165)","v":8301.9626589502986},{"$f":"+SUM(R142:R165)","v":8409.01963206857},{"$f":"+SUM(S142:S165)","v":27094.32479250872},null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W142:W165)","v":0},null,null,{"$f":"+SUM(W141,O141)/SUM($W$8,$O$8)","v":9.0232420868396299E-5}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CEGP","BTS Prepago1CEGFP","BTS Prepago1CEGP",null,null,{"$f":"+M143","v":4.3016226528707631E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U143","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+EnergíaVig!V142*$M143*(1-$G143)*1000","v":6077.2234357868692},{"$f":"+EnergíaVig!W142*$M143*(1-$G143)*1000","v":6150.7811497097264},{"$f":"+EnergíaVig!X142*$M143*(1-$G143)*1000","v":6225.5649969996848},{"$f":"+EnergíaVig!Y142*$M143*(1-$G143)*1000","v":6307.0274100365923},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":20315.69155770362},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+EnergíaVig!V143*$M144*(1-$G144)*1000","v":1.8606505751242353},{"$f":"+EnergíaVig!W143*$M144*(1-$G144)*1000","v":1.9086694149455656},{"$f":"+EnergíaVig!X143*$M144*(1-$G144)*1000","v":1.9605783199035443},{"$f":"+EnergíaVig!Y143*$M144*(1-$G144)*1000","v":2.0154661256341915},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":6.3433789924738608},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+EnergíaVig!V144*$M145*(1-$G145)*1000","v":2027.7318437407707},{"$f":"+EnergíaVig!W144*$M145*(1-$G145)*1000","v":2050.9769926983017},{"$f":"+EnergíaVig!X144*$M145*(1-$G145)*1000","v":2074.3663475629887},{"$f":"+EnergíaVig!Y144*$M145*(1-$G145)*1000","v":2099.9040347466657},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":6772.0609980403915},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12))+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*0.6*12)+(ClientesVig!R145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*0.6*12)+(ClientesVig!S145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*0.6*12)+(ClientesVig!T145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+EnergíaVig!V146*$M147*(1-$G147)*1000","v":6.7124264800706865E-2},{"$f":"+EnergíaVig!W146*$M147*(1-$G147)*1000","v":6.8859341344784192E-2},{"$f":"+EnergíaVig!X146*$M147*(1-$G147)*1000","v":7.0736067721902177E-2},{"$f":"+EnergíaVig!Y146*$M147*(1-$G147)*1000","v":7.2721159679467628E-2},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0.22885777223552134},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCEGP","BTS Prepago1EtCEGFP","BTS Prepago1PpCEGP",null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+EnergíaVig!V148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U149*12*(1-$G149)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B150&C150&E150&$A$4","v":"BTS Prepago1EtCEGP"},{"$f":"+B150&C150&E150&$A$5","v":"BTS Prepago1EtCEGFP"},{"$f":"+B150&C150&F150&$A$4","v":"BTS Prepago1PpCEGP"},null,null,{"$f":"+IFERROR(VLOOKUP(H150,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I150,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":4.3016226528707631E-2},null,{"$f":"+EnergíaVig!V149*$M150*(1-$G150)*1000","v":0},{"$f":"+EnergíaVig!W149*$M150*(1-$G150)*1000","v":0},{"$f":"+EnergíaVig!X149*$M150*(1-$G150)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M150*(1-$G150)*1000","v":0},{"$f":"+SUMPRODUCT(O150:R150,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J150,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q149*U150*12*(1-$G150)*1000","v":0}]

{"sheet":"ITV_CPOTGEN","index":27,"n_rows":150,"n_cols":26,"rows_kept":150,"cut":false,"hidden":false,"merged":[[5,14,5,18],[5,20,6,20],[5,25,6,25],[1,15,1,17],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,12,6,12]]}
["Ingreso a Tarifa Vigente - Cargo por Potencia en Generación"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS",{"$f":"300/1000","v":0.3},{"$f":"750/1000","v":0.75},999999]
["CPG",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O7","v":"2026/2027"},{"$f":"+P7","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O9,O13,O14,O18,O55,O96,O124,O59,O128,O141)","v":26824466.126317158},{"$f":"+SUM(P9,P13,P14,P18,P55,P96,P124,P59,P128,P141)","v":31183669.56925004},31799699.156417739,32456565.494296182,106829836.64269145,null,null,null,{"$f":"+SUM(W9,W13,W14,W18,W55,W96,W124,W59,W128,W141)","v":755486.92698211281},{"$f":"+SUM(X9,X13,X14,X18,X55,X96,X124,X59,X128,X141)","v":775819.90151782101},null,{"$f":"+SUM(Z9,Z13:Z14,Z18,Z55,Z59,Z96,Z141,Z128)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B9&C9&E9&$A$4","v":"ATH1CPG"},{"$f":"+B9&C9&E9&$A$5","v":"ATH1-"},{"$f":"+B9&C9&F9&$A$4","v":"ATH1CPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O10:O12)","v":88837.193085132181},null,null,null,{"$f":"+SUM(S10:S12)","v":302780.00122699945},null,null,null,{"$f":"+SUM(W10:W12)","v":13829.067070182511},{"$f":"+SUM(X10:X12)","v":14201.903358524152},null,{"$f":"+SUM(W9,O9)/SUM($W$8,$O$8)","v":3.722495827201315E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCPG",{"$f":"+B10&C10&E10&$A$5","v":"ATH1Et-"},"ATH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7749999999999999E-2},null,{"$f":"+EnergíaVig!V9*$M10*(1-$G10)*1000","v":16843.078871128597},{"$f":"+EnergíaVig!W9*$M10*(1-$G10)*1000","v":17274.930878430026},{"$f":"+EnergíaVig!X9*$M10*(1-$G10)*1000","v":17740.653689664647},{"$f":"+EnergíaVig!Y9*$M10*(1-$G10)*1000","v":18232.422030509035},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":57405.54450408744},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.19},null,{"$f":"+PotenciaVig!Q9*U10*12*(1-$G10)*1000","v":13829.067070182511},{"$f":"+PotenciaVig!R9*U10*12*(1-$G10)*1000","v":14201.903358524152},null,1.112117409410961E-3]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B11&C11&E11&$A$4","v":"ATH1EtCPG"},{"$f":"+B11&C11&E11&$A$5","v":"ATH1Et-"},{"$f":"+B11&C11&F11&$A$4","v":"ATH1PfpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7749999999999999E-2},null,{"$f":"+EnergíaVig!V10*$M11*(1-$G11)*1000","v":24572.434489934953},{"$f":"+EnergíaVig!W10*$M11*(1-$G11)*1000","v":25202.465094194082},{"$f":"+EnergíaVig!X10*$M11*(1-$G11)*1000","v":25881.909948492517},{"$f":"+EnergíaVig!Y10*$M11*(1-$G11)*1000","v":26599.352729119546},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":83749.176292446762},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U11*12*(1-$G11)*1000","v":0},{"$f":"+PotenciaVig!R10*U11*12*(1-$G11)*1000","v":0},null,{"$f":"+SUM(W11,O11)/SUM($W$8,$O$8)","v":8.9095273086389315E-4}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCPG","ATH1Et-","ATH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.7749999999999999E-2},null,{"$f":"+EnergíaVig!V11*$M12*(1-$G12)*1000","v":47421.679724068628},{"$f":"+EnergíaVig!W11*$M12*(1-$G12)*1000","v":48637.558824032269},{"$f":"+EnergíaVig!X11*$M12*(1-$G12)*1000","v":49948.801154697736},{"$f":"+EnergíaVig!Y11*$M12*(1-$G12)*1000","v":51333.374660313384},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":161625.28043046521},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U12*12*(1-$G12)*1000","v":0},{"$f":"+PotenciaVig!R11*U12*12*(1-$G12)*1000","v":0},null,1.7194256869264605E-3]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPG","ATD1Et-","ATD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.0740000000000002E-2},null,{"$f":"+EnergíaVig!V12*$M13*(1-$G13)*1000","v":65.078934476425871},{"$f":"+EnergíaVig!W12*$M13*(1-$G13)*1000","v":66.747540834070961},{"$f":"+EnergíaVig!X12*$M13*(1-$G13)*1000","v":68.547018503707008},{"$f":"+EnergíaVig!Y12*$M13*(1-$G13)*1000","v":70.44713189011712},{"$f":"+SUMPRODUCT(O13:R13,PremisaCosto!$F$69:$I$69)","v":221.80574572793216},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.97},null,{"$f":"+PotenciaVig!Q12*U13*12*(1-$G13)*1000","v":11.295639295711938},{"$f":"+PotenciaVig!R12*U13*12*(1-$G13)*1000","v":11.600173521201352},null,{"$f":"+SUM(W13,O13)/SUM($W$8,$O$8)","v":2.7692060832932219E-6}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},null,null,null,{"$f":"+ITV_CD!G13","v":""},"MTH1CPG","MTH1-","MTH1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O15:O17)","v":896.98885749294004},{"$f":"+SUM(P15:P17)","v":919.9874102871886},{"$f":"+SUM(Q15:Q17)","v":944.78977424653692},{"$f":"+SUM(R15:R17)","v":970.97920941930317},{"$f":"+SUM(S15:S17)","v":3057.1687143700474},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W15:W17)","v":415.62813400268124},{"$f":"+SUM(X15:X17)","v":426.8336079529841},null,4.759315539656434E-5]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCPG","MTH1Et-","MTH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0000000000000001E-5},null,{"$f":"+EnergíaVig!V14*$M15*(1-$G15)*1000","v":23.218329525241703},{"$f":"+EnergíaVig!W14*$M15*(1-$G15)*1000","v":23.813641242795267},{"$f":"+EnergíaVig!X14*$M15*(1-$G15)*1000","v":24.455644155766414},{"$f":"+EnergíaVig!Y14*$M15*(1-$G15)*1000","v":25.133551055993461},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":79.134038323393526},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.01},null,{"$f":"+PotenciaVig!Q14*U15*12*(1-$G15)*1000","v":415.62813400268124},{"$f":"+PotenciaVig!R14*U15*12*(1-$G15)*1000","v":426.8336079529841},null,1.591179153495425E-5]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B16&C16&E16&$A$4","v":"MTH1EtCPG"},{"$f":"+B16&C16&E16&$A$5","v":"MTH1Et-"},{"$f":"+B16&C16&F16&$A$4","v":"MTH1PfpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0000000000000001E-5},null,{"$f":"+EnergíaVig!V15*$M16*(1-$G16)*1000","v":308.1440082908266},{"$f":"+EnergíaVig!W15*$M16*(1-$G16)*1000","v":316.04473769644659},{"$f":"+EnergíaVig!X15*$M16*(1-$G16)*1000","v":324.56513321939951},{"$f":"+EnergíaVig!Y15*$M16*(1-$G16)*1000","v":333.56203152153086},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":1050.2340288822531},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U16*12*(1-$G16)*1000","v":0},{"$f":"+PotenciaVig!R15*U16*12*(1-$G16)*1000","v":0},null,{"$f":"+SUM(W16,O16)/SUM($W$8,$O$8)","v":1.1172753184000241E-5}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCPG","MTH1Et-","MTH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0000000000000001E-5},null,{"$f":"+EnergíaVig!V16*$M17*(1-$G17)*1000","v":565.62651967687168},{"$f":"+EnergíaVig!W16*$M17*(1-$G17)*1000","v":580.12903134794681},{"$f":"+EnergíaVig!X16*$M17*(1-$G17)*1000","v":595.76899687137097},{"$f":"+EnergíaVig!Y16*$M17*(1-$G17)*1000","v":612.28362684177887},{"$f":"+SUMPRODUCT(O17:R17,PremisaCosto!$F$69:$I$69)","v":1927.800647164401},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U17*12*(1-$G17)*1000","v":0},{"$f":"+PotenciaVig!R16*U17*12*(1-$G17)*1000","v":0},null,2.0508610677609847E-5]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPG","MTD1-","MTD1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H18,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O19:O54)","v":1950928.9303122312},{"$f":"+SUM(P19:P54)","v":2000841.6856923443},{"$f":"+SUM(Q19:Q54)","v":2054661.6508427502},{"$f":"+SUM(R19:R54)","v":2111494.3839272456},{"$f":"+SUM(S19:S54)","v":6648843.7317520902},null,{"$f":"+IFERROR(VLOOKUP(J18,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W19:W54)","v":340025.00304547045},{"$f":"+SUM(X19:X54)","v":349171.00369668251},{"$f":"+SUM(Y19:Y54)","v":0},8.306591127730889E-2]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPG","MTD1-","MTD1CPG",null,null,{"$f":"+M20","v":1.5800000000000002E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O19:R19,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U20","v":0.98}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V19*$M20*(1-$G20)*1000","v":1932175.9144822001},{"$f":"+EnergíaVig!W19*$M20*(1-$G20)*1000","v":1981610.0707778435},{"$f":"+EnergíaVig!X19*$M20*(1-$G20)*1000","v":2034913.9888826336},{"$f":"+EnergíaVig!Y19*$M20*(1-$G20)*1000","v":2091201.7402809146},{"$f":"+EnergíaVig!Z19*$M20*(1-$G20)*1000","v":6584835.5366903804},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q19*U20*12*(1-$G20)*1000","v":335502.42380279221},{"$f":"+PotenciaVig!R19*U20*12*(1-$G20)*1000","v":344527.49574444146}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V20*$M21*(1-$G21)*1000","v":18628.452045256243},{"$f":"+EnergíaVig!W20*$M21*(1-$G21)*1000","v":19106.080540035313},{"$f":"+EnergíaVig!X20*$M21*(1-$G21)*1000","v":19621.170157666769},{"$f":"+EnergíaVig!Y20*$M21*(1-$G21)*1000","v":20165.066141583222},{"$f":"+EnergíaVig!Z20*$M21*(1-$G21)*1000","v":63490.555444662641},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q20*U21*12*(1-$G21)*1000","v":4450.4712643122593},{"$f":"+PotenciaVig!R20*U21*12*(1-$G21)*1000","v":4570.4574628849023}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!W21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!X21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M22*(1-$G22)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M22*(1-$G22)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q21*U22*12*(1-$G22)*1000","v":0},{"$f":"+PotenciaVig!R21*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G23))*$M23*1000","v":124.56378477487684},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G23))*$M23*1000","v":125.53437446551554},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G23))*$M23*1000","v":126.49180244986077},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G23))*$M23*1000","v":127.57750474805465},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G23))*$M23*1000","v":517.63961704767519},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q22*U23*12*(1-$G23)*1000","v":72.107978365994413},{"$f":"+PotenciaVig!R22*U23*12*(1-$G23)*1000","v":73.0504893561735}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!W23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!X23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M24*(1-$G24)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M24*(1-$G24)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q23*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!R23*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G25))*$M25*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G25))*$M25*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q24*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!R24*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPG","MTD1Et-","MTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q25*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!R25*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B27&C27&E27&$A$4","v":"MTD1EtCPG"},{"$f":"+B27&C27&E27&$A$5","v":"MTD1Et-"},{"$f":"+B27&C27&F27&$A$4","v":"MTD1PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H27,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!W26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!X26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M27*(1-$G27)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M27*(1-$G27)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J27,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q26*U27*12*(1-$G27)*1000","v":0},{"$f":"+PotenciaVig!R26*U27*12*(1-$G27)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPG","MTD2-","MTD2CPG",null,null,{"$f":"+M29","v":1.5800000000000002E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U29","v":0.98}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M29*(EnergíaVig!V28-$P$4*12*ClientesVig!Q28)+$M20*($P$4*12*ClientesVig!Q28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W28-$P$4*12*ClientesVig!R28)+$M20*($P$4*12*ClientesVig!R28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X28-$P$4*12*ClientesVig!S28)+$M20*($P$4*12*ClientesVig!S28))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y28-$P$4*12*ClientesVig!T28)+$M20*($P$4*12*ClientesVig!T28))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q28*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!R28*V29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M30*(EnergíaVig!V29-$P$4*12*ClientesVig!Q29)+$M21*($P$4*12*ClientesVig!Q29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W29-$P$4*12*ClientesVig!R29)+$M21*($P$4*12*ClientesVig!R29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X29-$P$4*12*ClientesVig!S29)+$M21*($P$4*12*ClientesVig!S29))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y29-$P$4*12*ClientesVig!T29)+$M21*($P$4*12*ClientesVig!T29))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q29*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!R29*V30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M31*(EnergíaVig!V30-$P$4*12*ClientesVig!Q30)+$M22*($P$4*12*ClientesVig!Q30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!W30-$P$4*12*ClientesVig!R30)+$M22*($P$4*12*ClientesVig!R30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!X30-$P$4*12*ClientesVig!S30)+$M22*($P$4*12*ClientesVig!S30))*(1-$G31)*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y30-$P$4*12*ClientesVig!T30)+$M22*($P$4*12*ClientesVig!T30))*(1-$G31)*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q30*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!R30*V31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M32*(EnergíaVig!V31-$P$4*12*ClientesVig!Q31)+$M23*($P$4*12*ClientesVig!Q31-$P$5*12*ClientesVig!Q31)+$M23*$P$5*12*ClientesVig!Q31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!W31-$P$4*12*ClientesVig!R31)+$M23*($P$4*12*ClientesVig!R31-$P$5*12*ClientesVig!R31)+$M23*$P$5*12*ClientesVig!R31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!X31-$P$4*12*ClientesVig!S31)+$M23*($P$4*12*ClientesVig!S31-$P$5*12*ClientesVig!S31)+$M23*$P$5*12*ClientesVig!S31*(1-$G32))*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y31-$P$4*12*ClientesVig!T31)+$M23*($P$4*12*ClientesVig!T31-$P$5*12*ClientesVig!T31)+$M23*$P$5*12*ClientesVig!T31*(1-$G32))*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q31*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!R31*V32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M33*(EnergíaVig!V32-$P$4*12*ClientesVig!Q32)+$M24*($P$4*12*ClientesVig!Q32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!W32-$P$4*12*ClientesVig!R32)+$M24*($P$4*12*ClientesVig!R32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!X32-$P$4*12*ClientesVig!S32)+$M24*($P$4*12*ClientesVig!S32))*(1-$G33)*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y32-$P$4*12*ClientesVig!T32)+$M24*($P$4*12*ClientesVig!T32))*(1-$G33)*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q32*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!R32*V33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M34*(EnergíaVig!V33-$P$4*12*ClientesVig!Q33)+$M25*($P$4*12*ClientesVig!Q33-$P$5*12*ClientesVig!Q33)+$M25*$P$5*12*ClientesVig!Q33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!W33-$P$4*12*ClientesVig!R33)+$M25*($P$4*12*ClientesVig!R33-$P$5*12*ClientesVig!R33)+$M25*$P$5*12*ClientesVig!R33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!X33-$P$4*12*ClientesVig!S33)+$M25*($P$4*12*ClientesVig!S33-$P$5*12*ClientesVig!S33)+$M25*$P$5*12*ClientesVig!S33*(1-$G34))*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y33-$P$4*12*ClientesVig!T33)+$M25*($P$4*12*ClientesVig!T33-$P$5*12*ClientesVig!T33)+$M25*$P$5*12*ClientesVig!T33*(1-$G34))*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q33*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!R33*V34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPG","MTD2Et-","MTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M35*(EnergíaVig!V34-$P$4*12*ClientesVig!Q34)+$M26*($P$4*12*ClientesVig!Q34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!W34-$P$4*12*ClientesVig!R34)+$M26*($P$4*12*ClientesVig!R34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!X34-$P$4*12*ClientesVig!S34)+$M26*($P$4*12*ClientesVig!S34))*(1-$G35)*1000","v":0},{"$f":"+($M35*(EnergíaVig!Y34-$P$4*12*ClientesVig!T34)+$M26*($P$4*12*ClientesVig!T34))*(1-$G35)*1000","v":0},{"$f":"+SUMPRODUCT(O35:R35,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q34*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!R34*V35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B36&C36&E36&$A$4","v":"MTD2EtCPG"},{"$f":"+B36&C36&E36&$A$5","v":"MTD2Et-"},{"$f":"+B36&C36&F36&$A$4","v":"MTD2PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H36,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!W35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!X35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M36*(1-$G36)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M36*(1-$G36)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J36,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q35*U36*12*(1-$G36)*1000","v":0},{"$f":"+PotenciaVig!R35*U36*12*(1-$G36)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPG","MTD3-","MTD3CPG",null,null,{"$f":"+M38","v":1.5800000000000002E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U38","v":0.98}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M38*(EnergíaVig!V37-$Q$4*12*ClientesVig!Q37)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q37)+$M20*($P$4*12*ClientesVig!Q37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W37-$Q$4*12*ClientesVig!R37)+$M29*(($Q$4-$P$4)*12*ClientesVig!R37)+$M20*($P$4*12*ClientesVig!R37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X37-$Q$4*12*ClientesVig!S37)+$M29*(($Q$4-$P$4)*12*ClientesVig!S37)+$M20*($P$4*12*ClientesVig!S37))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y37-$Q$4*12*ClientesVig!T37)+$M29*(($Q$4-$P$4)*12*ClientesVig!T37)+$M20*($P$4*12*ClientesVig!T37))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q37*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!R37*V38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M39*(EnergíaVig!V38-$Q$4*12*ClientesVig!Q38)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q38)+$M21*($P$4*12*ClientesVig!Q38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W38-$Q$4*12*ClientesVig!R38)+$M30*(($Q$4-$P$4)*12*ClientesVig!R38)+$M21*($P$4*12*ClientesVig!R38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X38-$Q$4*12*ClientesVig!S38)+$M30*(($Q$4-$P$4)*12*ClientesVig!S38)+$M21*($P$4*12*ClientesVig!S38))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y38-$Q$4*12*ClientesVig!T38)+$M30*(($Q$4-$P$4)*12*ClientesVig!T38)+$M21*($P$4*12*ClientesVig!T38))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q38*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!R38*V39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M40*(EnergíaVig!V39-$Q$4*12*ClientesVig!Q39)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q39)+$M22*($P$4*12*ClientesVig!Q39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!W39-$Q$4*12*ClientesVig!R39)+$M31*(($Q$4-$P$4)*12*ClientesVig!R39)+$M22*($P$4*12*ClientesVig!R39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!X39-$Q$4*12*ClientesVig!S39)+$M31*(($Q$4-$P$4)*12*ClientesVig!S39)+$M22*($P$4*12*ClientesVig!S39))*(1-$G40)*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y39-$Q$4*12*ClientesVig!T39)+$M31*(($Q$4-$P$4)*12*ClientesVig!T39)+$M22*($P$4*12*ClientesVig!T39))*(1-$G40)*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q39*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!R39*V40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M41*(EnergíaVig!V40-$Q$4*12*ClientesVig!Q40)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q40)+$M23*(($P$4-$P$5)*12*ClientesVig!Q40)+$M23*$P$5*12*ClientesVig!Q40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!W40-$Q$4*12*ClientesVig!R40)+$M32*(($Q$4-$P$4)*12*ClientesVig!R40)+$M23*(($P$4-$P$5)*12*ClientesVig!R40)+$M23*$P$5*12*ClientesVig!R40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!X40-$Q$4*12*ClientesVig!S40)+$M32*(($Q$4-$P$4)*12*ClientesVig!S40)+$M23*(($P$4-$P$5)*12*ClientesVig!S40)+$M23*$P$5*12*ClientesVig!S40*(1-$G41))*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y40-$Q$4*12*ClientesVig!T40)+$M32*(($Q$4-$P$4)*12*ClientesVig!T40)+$M23*(($P$4-$P$5)*12*ClientesVig!T40)+$M23*$P$5*12*ClientesVig!T40*(1-$G41))*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q40*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!R40*V41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M42*(EnergíaVig!V41-$Q$4*12*ClientesVig!Q41)+$M33*(($Q$4-$P$4)*12*ClientesVig!Q41)+$M24*($P$4*12*ClientesVig!Q41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!W41-$Q$4*12*ClientesVig!R41)+$M33*(($Q$4-$P$4)*12*ClientesVig!R41)+$M24*($P$4*12*ClientesVig!R41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!X41-$Q$4*12*ClientesVig!S41)+$M33*(($Q$4-$P$4)*12*ClientesVig!S41)+$M24*($P$4*12*ClientesVig!S41))*(1-$G42)*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y41-$Q$4*12*ClientesVig!T41)+$M33*(($Q$4-$P$4)*12*ClientesVig!T41)+$M24*($P$4*12*ClientesVig!T41))*(1-$G42)*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q41*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!R41*V42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M43*(EnergíaVig!V42-$Q$4*12*ClientesVig!Q42)+$M34*(($Q$4-$P$4)*12*ClientesVig!Q42)+$M25*(($P$4-$P$5)*12*ClientesVig!Q42)+$M25*$P$5*12*ClientesVig!Q42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!W42-$Q$4*12*ClientesVig!R42)+$M34*(($Q$4-$P$4)*12*ClientesVig!R42)+$M25*(($P$4-$P$5)*12*ClientesVig!R42)+$M25*$P$5*12*ClientesVig!R42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!X42-$Q$4*12*ClientesVig!S42)+$M34*(($Q$4-$P$4)*12*ClientesVig!S42)+$M25*(($P$4-$P$5)*12*ClientesVig!S42)+$M25*$P$5*12*ClientesVig!S42*(1-$G43))*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y42-$Q$4*12*ClientesVig!T42)+$M34*(($Q$4-$P$4)*12*ClientesVig!T42)+$M25*(($P$4-$P$5)*12*ClientesVig!T42)+$M25*$P$5*12*ClientesVig!T42*(1-$G43))*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q42*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!R42*V43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPG","MTD3Et-","MTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M44*(EnergíaVig!V43-$Q$4*12*ClientesVig!Q43)+$M35*(($Q$4-$P$4)*12*ClientesVig!Q43)+$M26*($P$4*12*ClientesVig!Q43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!W43-$Q$4*12*ClientesVig!R43)+$M35*(($Q$4-$P$4)*12*ClientesVig!R43)+$M26*($P$4*12*ClientesVig!R43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!X43-$Q$4*12*ClientesVig!S43)+$M35*(($Q$4-$P$4)*12*ClientesVig!S43)+$M26*($P$4*12*ClientesVig!S43))*(1-$G44)*1000","v":0},{"$f":"+($M44*(EnergíaVig!Y43-$Q$4*12*ClientesVig!T43)+$M35*(($Q$4-$P$4)*12*ClientesVig!T43)+$M26*($P$4*12*ClientesVig!T43))*(1-$G44)*1000","v":0},{"$f":"+SUMPRODUCT(O44:R44,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q43*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!R43*V44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B45&C45&E45&$A$4","v":"MTD3EtCPG"},{"$f":"+B45&C45&E45&$A$5","v":"MTD3Et-"},{"$f":"+B45&C45&F45&$A$4","v":"MTD3PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H45,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!W44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!X44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M45*(1-$G45)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M45*(1-$G45)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J45,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q44*U45*12*(1-$G45)*1000","v":0},{"$f":"+PotenciaVig!R44*U45*12*(1-$G45)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPG","MTD4-","MTD4CPG",null,null,{"$f":"+M47","v":1.5800000000000002E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U47","v":0.98}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M47*(EnergíaVig!V46-$R$4*12*ClientesVig!Q46)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q46)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q46)+$M20*($P$4*12*ClientesVig!Q46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W46-$R$4*12*ClientesVig!R46)+$M38*(($R$4-$Q$4)*12*ClientesVig!R46)+$M29*(($Q$4-$P$4)*12*ClientesVig!R46)+$M20*($P$4*12*ClientesVig!R46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X46-$R$4*12*ClientesVig!S46)+$M38*(($R$4-$Q$4)*12*ClientesVig!S46)+$M29*(($Q$4-$P$4)*12*ClientesVig!S46)+$M20*($P$4*12*ClientesVig!S46))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y46-$R$4*12*ClientesVig!T46)+$M38*(($R$4-$Q$4)*12*ClientesVig!T46)+$M29*(($Q$4-$P$4)*12*ClientesVig!T46)+$M20*($P$4*12*ClientesVig!T46))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q46*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!R46*V47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M48*(EnergíaVig!V47-$R$4*12*ClientesVig!Q47)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q47)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q47)+$M21*($P$4*12*ClientesVig!Q47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W47-$R$4*12*ClientesVig!R47)+$M39*(($R$4-$Q$4)*12*ClientesVig!R47)+$M30*(($Q$4-$P$4)*12*ClientesVig!R47)+$M21*($P$4*12*ClientesVig!R47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X47-$R$4*12*ClientesVig!S47)+$M39*(($R$4-$Q$4)*12*ClientesVig!S47)+$M30*(($Q$4-$P$4)*12*ClientesVig!S47)+$M21*($P$4*12*ClientesVig!S47))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y47-$R$4*12*ClientesVig!T47)+$M39*(($R$4-$Q$4)*12*ClientesVig!T47)+$M30*(($Q$4-$P$4)*12*ClientesVig!T47)+$M21*($P$4*12*ClientesVig!T47))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q47*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!R47*V48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M49*(EnergíaVig!V48-$R$4*12*ClientesVig!Q48)+$M38*(($R$4-$Q$4)*12*ClientesVig!Q48)+$M29*(($Q$4-$P$4)*12*ClientesVig!Q48)+$M20*($P$4*12*ClientesVig!Q48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!W48-$R$4*12*ClientesVig!R48)+$M38*(($R$4-$Q$4)*12*ClientesVig!R48)+$M29*(($Q$4-$P$4)*12*ClientesVig!R48)+$M20*($P$4*12*ClientesVig!R48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!X48-$R$4*12*ClientesVig!S48)+$M38*(($R$4-$Q$4)*12*ClientesVig!S48)+$M29*(($Q$4-$P$4)*12*ClientesVig!S48)+$M20*($P$4*12*ClientesVig!S48))*(1-$G49)*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y48-$R$4*12*ClientesVig!T48)+$M38*(($R$4-$Q$4)*12*ClientesVig!T48)+$M29*(($Q$4-$P$4)*12*ClientesVig!T48)+$M20*($P$4*12*ClientesVig!T48))*(1-$G49)*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q48*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!R48*V49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M50*(EnergíaVig!V49-$R$4*12*ClientesVig!Q49)+$M39*(($R$4-$Q$4)*12*ClientesVig!Q49)+$M30*(($Q$4-$P$4)*12*ClientesVig!Q49)+$M21*(($P$4-$P$5)*12*ClientesVig!Q49)+$M21*$P$5*12*ClientesVig!Q49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!W49-$R$4*12*ClientesVig!R49)+$M39*(($R$4-$Q$4)*12*ClientesVig!R49)+$M30*(($Q$4-$P$4)*12*ClientesVig!R49)+$M21*(($P$4-$P$5)*12*ClientesVig!R49)+$M21*$P$5*12*ClientesVig!R49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!X49-$R$4*12*ClientesVig!S49)+$M39*(($R$4-$Q$4)*12*ClientesVig!S49)+$M30*(($Q$4-$P$4)*12*ClientesVig!S49)+$M21*(($P$4-$P$5)*12*ClientesVig!S49)+$M21*$P$5*12*ClientesVig!S49*(1-$G50))*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y49-$R$4*12*ClientesVig!T49)+$M39*(($R$4-$Q$4)*12*ClientesVig!T49)+$M30*(($Q$4-$P$4)*12*ClientesVig!T49)+$M21*(($P$4-$P$5)*12*ClientesVig!T49)+$M21*$P$5*12*ClientesVig!T49*(1-$G50))*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q49*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!R49*V50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M51*(EnergíaVig!V50-$R$4*12*ClientesVig!Q50)+$M40*(($R$4-$Q$4)*12*ClientesVig!Q50)+$M31*(($Q$4-$P$4)*12*ClientesVig!Q50)+$M22*($P$4*12*ClientesVig!Q50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!W50-$R$4*12*ClientesVig!R50)+$M40*(($R$4-$Q$4)*12*ClientesVig!R50)+$M31*(($Q$4-$P$4)*12*ClientesVig!R50)+$M22*($P$4*12*ClientesVig!R50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!X50-$R$4*12*ClientesVig!S50)+$M40*(($R$4-$Q$4)*12*ClientesVig!S50)+$M31*(($Q$4-$P$4)*12*ClientesVig!S50)+$M22*($P$4*12*ClientesVig!S50))*(1-$G51)*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y50-$R$4*12*ClientesVig!T50)+$M40*(($R$4-$Q$4)*12*ClientesVig!T50)+$M31*(($Q$4-$P$4)*12*ClientesVig!T50)+$M22*($P$4*12*ClientesVig!T50))*(1-$G51)*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q50*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!R50*V51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M52*(EnergíaVig!V51-$R$4*12*ClientesVig!Q51)+$M41*(($R$4-$Q$4)*12*ClientesVig!Q51)+$M32*(($Q$4-$P$4)*12*ClientesVig!Q51)+$M23*(($P$4-$P$5)*12*ClientesVig!Q51)+$M23*$P$5*12*ClientesVig!Q51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!W51-$R$4*12*ClientesVig!R51)+$M41*(($R$4-$Q$4)*12*ClientesVig!R51)+$M32*(($Q$4-$P$4)*12*ClientesVig!R51)+$M23*(($P$4-$P$5)*12*ClientesVig!R51)+$M23*$P$5*12*ClientesVig!R51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!X51-$R$4*12*ClientesVig!S51)+$M41*(($R$4-$Q$4)*12*ClientesVig!S51)+$M32*(($Q$4-$P$4)*12*ClientesVig!S51)+$M23*(($P$4-$P$5)*12*ClientesVig!S51)+$M23*$P$5*12*ClientesVig!S51*(1-$G52))*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y51-$R$4*12*ClientesVig!T51)+$M41*(($R$4-$Q$4)*12*ClientesVig!T51)+$M32*(($Q$4-$P$4)*12*ClientesVig!T51)+$M23*(($P$4-$P$5)*12*ClientesVig!T51)+$M23*$P$5*12*ClientesVig!T51*(1-$G52))*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q51*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!R51*V52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPG","MTD4Et-","MTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+($M53*(EnergíaVig!V52-$R$4*12*ClientesVig!Q52)+$M44*(($R$4-$Q$4)*12*ClientesVig!Q52)+$M35*(($Q$4-$P$4)*12*ClientesVig!Q52)+$M26*($P$4*12*ClientesVig!Q52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!W52-$R$4*12*ClientesVig!R52)+$M44*(($R$4-$Q$4)*12*ClientesVig!R52)+$M35*(($Q$4-$P$4)*12*ClientesVig!R52)+$M26*($P$4*12*ClientesVig!R52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!X52-$R$4*12*ClientesVig!S52)+$M44*(($R$4-$Q$4)*12*ClientesVig!S52)+$M35*(($Q$4-$P$4)*12*ClientesVig!S52)+$M26*($P$4*12*ClientesVig!S52))*(1-$G53)*1000","v":0},{"$f":"+($M53*(EnergíaVig!Y52-$R$4*12*ClientesVig!T52)+$M44*(($R$4-$Q$4)*12*ClientesVig!T52)+$M35*(($Q$4-$P$4)*12*ClientesVig!T52)+$M26*($P$4*12*ClientesVig!T52))*(1-$G53)*1000","v":0},{"$f":"+SUMPRODUCT(O53:R53,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q52*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!R52*V53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B54&C54&E54&$A$4","v":"MTD4EtCPG"},{"$f":"+B54&C54&E54&$A$5","v":"MTD4Et-"},{"$f":"+B54&C54&F54&$A$4","v":"MTD4PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.5800000000000002E-2},null,{"$f":"+EnergíaVig!V53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!W53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!X53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M54*(1-$G54)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M54*(1-$G54)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.98},null,{"$f":"+PotenciaVig!Q53*U54*12*(1-$G54)*1000","v":0},{"$f":"+PotenciaVig!R53*U54*12*(1-$G54)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPG","BTH1-","BTH1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O56:O58)","v":357.16136745223025},{"$f":"+SUM(P56:P58)","v":366.31888874895481},{"$f":"+SUM(Q56:Q58)","v":376.19464824559759},{"$f":"+SUM(R56:R58)","v":386.62270919749221},{"$f":"+SUM(S56:S58)","v":1217.2977952127762},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W56:W58)","v":67.57421364721823},{"$f":"+SUM(X56:X58)","v":69.396037120629245},null,{"$f":"+SUM(W55,O55)/SUM($W$8,$O$8)","v":1.5400156058229373E-5}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCPG","BTH1Et-","BTH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.1000000000000004E-4},null,{"$f":"+EnergíaVig!V55*$M56*(1-$G56)*1000","v":25.016732414913758},{"$f":"+EnergíaVig!W55*$M56*(1-$G56)*1000","v":25.65815469834331},{"$f":"+EnergíaVig!X55*$M56*(1-$G56)*1000","v":26.349884698382024},{"$f":"+EnergíaVig!Y55*$M56*(1-$G56)*1000","v":27.080299671033988},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":85.263457885532702},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.04},null,{"$f":"+PotenciaVig!Q55*U56*12*(1-$G56)*1000","v":67.57421364721823},{"$f":"+PotenciaVig!R55*U56*12*(1-$G56)*1000","v":69.396037120629245},null,{"$f":"+SUM(W56,O56)/SUM($W$8,$O$8)","v":3.3571828742128964E-6}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B57&C57&E57&$A$4","v":"BTH1EtCPG"},{"$f":"+B57&C57&E57&$A$5","v":"BTH1Et-"},{"$f":"+B57&C57&F57&$A$4","v":"BTH1PfpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.1000000000000004E-4},null,{"$f":"+EnergíaVig!V56*$M57*(1-$G57)*1000","v":154.0461772156215},{"$f":"+EnergíaVig!W56*$M57*(1-$G57)*1000","v":157.99587972290547},{"$f":"+EnergíaVig!X56*$M57*(1-$G57)*1000","v":162.25536335186254},{"$f":"+EnergíaVig!Y56*$M57*(1-$G57)*1000","v":166.75305843257621},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":525.02898962221366},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U57*12*(1-$G57)*1000","v":0},{"$f":"+PotenciaVig!R56*U57*12*(1-$G57)*1000","v":0},null,{"$f":"+SUM(W57,O57)/SUM($W$8,$O$8)","v":5.5854401535028583E-6}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCPG","BTH1Et-","BTH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":5.1000000000000004E-4},null,{"$f":"+EnergíaVig!V57*$M58*(1-$G58)*1000","v":178.09845782169504},{"$f":"+EnergíaVig!W57*$M58*(1-$G58)*1000","v":182.664854327706},{"$f":"+EnergíaVig!X57*$M58*(1-$G58)*1000","v":187.58940019535305},{"$f":"+EnergíaVig!Y57*$M58*(1-$G58)*1000","v":192.78935109388203},{"$f":"+SUMPRODUCT(O58:R58,PremisaCosto!$F$69:$I$69)","v":607.00534770502986},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U58*12*(1-$G58)*1000","v":0},{"$f":"+PotenciaVig!R57*U58*12*(1-$G58)*1000","v":0},null,{"$f":"+SUM(W58,O58)/SUM($W$8,$O$8)","v":6.4575330305136215E-6}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPG","BTD1-","BTD1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H59,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O60:O95)","v":4053305.8579426194},{"$f":"+SUM(P60:P95)","v":4157904.2313253097},{"$f":"+SUM(Q60:Q95)","v":4270985.3011700027},{"$f":"+SUM(R60:R95)","v":4390563.8309054552},{"$f":"+SUM(S60:S95)","v":13818627.250954788},null,{"$f":"+IFERROR(VLOOKUP(J59,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W60:W95)","v":401138.35887951421},{"$f":"+SUM(X60:X95)","v":411939.1646440195},{"$f":"+SUM(Y60:Y95)","v":0},{"$f":"+SUM(W59,O59)/SUM($W$8,$O$8)","v":0.16151021751972372}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPG","BTD1-","BTD1CPG",null,null,{"$f":"+M61","v":1.6549999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O60:R60,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U61","v":0.92}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+EnergíaVig!V60*$M61*(1-$G61)*1000","v":995760.61398703419},{"$f":"+EnergíaVig!W60*$M61*(1-$G61)*1000","v":1021259.297751083},{"$f":"+EnergíaVig!X60*$M61*(1-$G61)*1000","v":1048755.6197534471},{"$f":"+EnergíaVig!Y60*$M61*(1-$G61)*1000","v":1077790.5286776274},{"$f":"+EnergíaVig!Z60*$M61*(1-$G61)*1000","v":3393650.9757841718},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q60*U61*12*(1-$G76)*1000","v":133069.2912366213},{"$f":"+PotenciaVig!R60*U61*12*(1-$G76)*1000","v":136643.28532235741}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+EnergíaVig!V61*$M62*(1-$G62)*1000","v":4111.0074692864664},{"$f":"+EnergíaVig!W61*$M62*(1-$G62)*1000","v":4216.4125939211153},{"$f":"+EnergíaVig!X61*$M62*(1-$G62)*1000","v":4330.084801375091},{"$f":"+EnergíaVig!Y61*$M62*(1-$G62)*1000","v":4450.1141224890198},{"$f":"+EnergíaVig!Z61*$M62*(1-$G62)*1000","v":14011.370726244597},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q61*U62*12*(1-$G78)*1000","v":1516.1088185739172},{"$f":"+PotenciaVig!R61*U62*12*(1-$G78)*1000","v":1556.9836210295302}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+EnergíaVig!V62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!W62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!X62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M63*(1-$G63)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M63*(1-$G63)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q62*U63*12*(1-$G79)*1000","v":0},{"$f":"+PotenciaVig!R62*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G64))*$M64*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G64))*$M64*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q63*U64*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!R63*U64*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+EnergíaVig!V64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!W64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!X64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M65*(1-$G65)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M65*(1-$G65)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q64*U65*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!R64*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G66))*$M66*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G66))*$M66*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q65*U66*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!R65*U66*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPG","BTD1Et-","BTD1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+EnergíaVig!V66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q66*U67*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!R66*U67*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B68&C68&E68&$A$4","v":"BTD1EtCPG"},{"$f":"+B68&C68&E68&$A$5","v":"BTD1Et-"},{"$f":"+B68&C68&F68&$A$4","v":"BTD1PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H68,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6549999999999999E-2},null,{"$f":"+EnergíaVig!V67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!W67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!X67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M68*(1-$G68)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M68*(1-$G68)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J68,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q67*U68*12*(1-$G68)*1000","v":0},{"$f":"+PotenciaVig!R67*U68*12*(1-$G68)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPG","BTD2-","BTD2CPG",null,null,{"$f":"+M70","v":1.7819999999999999E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U70","v":0.92}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+($M70*(EnergíaVig!V69-$P$4*12*ClientesVig!Q69)+$M61*($P$4*12*ClientesVig!Q69))*(1-$G70)*1000","v":915148.1408544071},{"$f":"+($M70*(EnergíaVig!W69-$P$4*12*ClientesVig!R69)+$M61*($P$4*12*ClientesVig!R69))*(1-$G70)*1000","v":938736.51085084246},{"$f":"+($M70*(EnergíaVig!X69-$P$4*12*ClientesVig!S69)+$M61*($P$4*12*ClientesVig!S69))*(1-$G70)*1000","v":964225.68251240859},{"$f":"+($M70*(EnergíaVig!Y69-$P$4*12*ClientesVig!T69)+$M61*($P$4*12*ClientesVig!T69))*(1-$G70)*1000","v":991171.70785496756},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":3119781.6302818339},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q69*U70*12*(1-$G85)*1000","v":87051.829012871414},{"$f":"+PotenciaVig!R69*U70*12*(1-$G85)*1000","v":89398.355200641119}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+($M71*(EnergíaVig!V70-$P$4*12*ClientesVig!Q70)+$M62*($P$4*12*ClientesVig!Q70))*(1-$G71)*1000","v":2803.7863307166899},{"$f":"+($M71*(EnergíaVig!W70-$P$4*12*ClientesVig!R70)+$M62*($P$4*12*ClientesVig!R70))*(1-$G71)*1000","v":2876.133698918627},{"$f":"+($M71*(EnergíaVig!X70-$P$4*12*ClientesVig!S70)+$M62*($P$4*12*ClientesVig!S70))*(1-$G71)*1000","v":2954.3374843940692},{"$f":"+($M71*(EnergíaVig!Y70-$P$4*12*ClientesVig!T70)+$M62*($P$4*12*ClientesVig!T70))*(1-$G71)*1000","v":3037.0263872288197},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":9558.6758706533619},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q70*U71*12*(1-$G87)*1000","v":375.119707688392},{"$f":"+PotenciaVig!R70*U71*12*(1-$G87)*1000","v":385.23306087328581}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+($M72*(EnergíaVig!V71-$P$4*12*ClientesVig!Q71)+$M63*($P$4*12*ClientesVig!Q71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!W71-$P$4*12*ClientesVig!R71)+$M63*($P$4*12*ClientesVig!R71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!X71-$P$4*12*ClientesVig!S71)+$M63*($P$4*12*ClientesVig!S71))*(1-$G72)*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y71-$P$4*12*ClientesVig!T71)+$M63*($P$4*12*ClientesVig!T71))*(1-$G72)*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q71*U72*12*(1-$G88)*1000","v":0},{"$f":"+PotenciaVig!R71*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+($M73*(EnergíaVig!V72-$P$4*12*ClientesVig!Q72)+$M64*($P$4*12*ClientesVig!Q72-$P$5*12*ClientesVig!Q72)+$M64*$P$5*12*ClientesVig!Q72*(1-$G73))*1000","v":0},{"$f":"+($M73*(EnergíaVig!W72-$P$4*12*ClientesVig!R72)+$M64*($P$4*12*ClientesVig!R72-$P$5*12*ClientesVig!R72)+$M64*$P$5*12*ClientesVig!R72*(1-$G73))*1000","v":0},{"$f":"+($M73*(EnergíaVig!X72-$P$4*12*ClientesVig!S72)+$M64*($P$4*12*ClientesVig!S72-$P$5*12*ClientesVig!S72)+$M64*$P$5*12*ClientesVig!S72*(1-$G73))*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y72-$P$4*12*ClientesVig!T72)+$M64*($P$4*12*ClientesVig!T72-$P$5*12*ClientesVig!T72)+$M64*$P$5*12*ClientesVig!T72*(1-$G73))*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q72*U73*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!R72*U73*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+($M74*(EnergíaVig!V73-$P$4*12*ClientesVig!Q73)+$M65*($P$4*12*ClientesVig!Q73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!W73-$P$4*12*ClientesVig!R73)+$M65*($P$4*12*ClientesVig!R73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!X73-$P$4*12*ClientesVig!S73)+$M65*($P$4*12*ClientesVig!S73))*(1-$G74)*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y73-$P$4*12*ClientesVig!T73)+$M65*($P$4*12*ClientesVig!T73))*(1-$G74)*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q73*U74*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!R73*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+($M75*(EnergíaVig!V74-$P$4*12*ClientesVig!Q74)+$M66*($P$4*12*ClientesVig!Q74-$P$5*12*ClientesVig!Q74)+$M66*$P$5*12*ClientesVig!Q74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!W74-$P$4*12*ClientesVig!R74)+$M66*($P$4*12*ClientesVig!R74-$P$5*12*ClientesVig!R74)+$M66*$P$5*12*ClientesVig!R74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!X74-$P$4*12*ClientesVig!S74)+$M66*($P$4*12*ClientesVig!S74-$P$5*12*ClientesVig!S74)+$M66*$P$5*12*ClientesVig!S74*(1-$G75))*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y74-$P$4*12*ClientesVig!T74)+$M66*($P$4*12*ClientesVig!T74-$P$5*12*ClientesVig!T74)+$M66*$P$5*12*ClientesVig!T74*(1-$G75))*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q74*U75*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!R74*U75*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPG","BTD2Et-","BTD2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+($M76*(EnergíaVig!V75-$P$4*12*ClientesVig!Q75)+$M67*($P$4*12*ClientesVig!Q75))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!W75-$P$4*12*ClientesVig!R75)+$M67*($P$4*12*ClientesVig!R75))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!X75-$P$4*12*ClientesVig!S75)+$M67*($P$4*12*ClientesVig!S75))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!Y75-$P$4*12*ClientesVig!T75)+$M67*($P$4*12*ClientesVig!T75))*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q75*U76*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!R75*U76*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B77&C77&E77&$A$4","v":"BTD2EtCPG"},{"$f":"+B77&C77&E77&$A$5","v":"BTD2Et-"},{"$f":"+B77&C77&F77&$A$4","v":"BTD2PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H77,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.7819999999999999E-2},null,{"$f":"+EnergíaVig!V76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!W76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!X76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M77*(1-$G77)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M77*(1-$G77)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J77,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q76*U77*12*(1-$G77)*1000","v":0},{"$f":"+PotenciaVig!R76*U77*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPG","BTD3-","BTD3CPG",null,null,{"$f":"+M79","v":1.8689999999999998E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U79","v":0.92}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+($M79*(EnergíaVig!V78-$Q$4*12*ClientesVig!Q78)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q78)+$M61*($P$4*12*ClientesVig!Q78))*(1-$G79)*1000","v":409499.99720252259},{"$f":"+($M79*(EnergíaVig!W78-$Q$4*12*ClientesVig!R78)+$M70*(($Q$4-$P$4)*12*ClientesVig!R78)+$M61*($P$4*12*ClientesVig!R78))*(1-$G79)*1000","v":420067.37383112899},{"$f":"+($M79*(EnergíaVig!X78-$Q$4*12*ClientesVig!S78)+$M70*(($Q$4-$P$4)*12*ClientesVig!S78)+$M61*($P$4*12*ClientesVig!S78))*(1-$G79)*1000","v":431490.50477232342},{"$f":"+($M79*(EnergíaVig!Y78-$Q$4*12*ClientesVig!T78)+$M70*(($Q$4-$P$4)*12*ClientesVig!T78)+$M61*($P$4*12*ClientesVig!T78))*(1-$G79)*1000","v":443568.97919148125},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":1396073.4702134356},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q78*U79*12*(1-$G94)*1000","v":31591.136007642981},{"$f":"+PotenciaVig!R78*U79*12*(1-$G94)*1000","v":32442.843634326011}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+($M80*(EnergíaVig!V79-$Q$4*12*ClientesVig!Q79)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q79)+$M62*($P$4*12*ClientesVig!Q79))*(1-$G80)*1000","v":8726.1923437358037},{"$f":"+($M80*(EnergíaVig!W79-$Q$4*12*ClientesVig!R79)+$M71*(($Q$4-$P$4)*12*ClientesVig!R79)+$M62*($P$4*12*ClientesVig!R79))*(1-$G80)*1000","v":8951.3319922134306},{"$f":"+($M80*(EnergíaVig!X79-$Q$4*12*ClientesVig!S79)+$M71*(($Q$4-$P$4)*12*ClientesVig!S79)+$M62*($P$4*12*ClientesVig!S79))*(1-$G80)*1000","v":9194.6860323193905},{"$f":"+($M80*(EnergíaVig!Y79-$Q$4*12*ClientesVig!T79)+$M71*(($Q$4-$P$4)*12*ClientesVig!T79)+$M62*($P$4*12*ClientesVig!T79))*(1-$G80)*1000","v":9451.9905084747115},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":29749.206759970955},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q79*U80*12*(1-$G96)*1000","v":1242.5840317177981},{"$f":"+PotenciaVig!R79*U80*12*(1-$G96)*1000","v":1276.084514142759}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+($M81*(EnergíaVig!V80-$Q$4*12*ClientesVig!Q80)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q80)+$M63*($P$4*12*ClientesVig!Q80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!W80-$Q$4*12*ClientesVig!R80)+$M72*(($Q$4-$P$4)*12*ClientesVig!R80)+$M63*($P$4*12*ClientesVig!R80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!X80-$Q$4*12*ClientesVig!S80)+$M72*(($Q$4-$P$4)*12*ClientesVig!S80)+$M63*($P$4*12*ClientesVig!S80))*(1-$G81)*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y80-$Q$4*12*ClientesVig!T80)+$M72*(($Q$4-$P$4)*12*ClientesVig!T80)+$M63*($P$4*12*ClientesVig!T80))*(1-$G81)*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q80*U81*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!R80*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+($M82*(EnergíaVig!V81-$Q$4*12*ClientesVig!Q81)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q81)+$M64*(($P$4-$P$5)*12*ClientesVig!Q81)+$M64*$P$5*12*ClientesVig!Q81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!W81-$Q$4*12*ClientesVig!R81)+$M73*(($Q$4-$P$4)*12*ClientesVig!R81)+$M64*(($P$4-$P$5)*12*ClientesVig!R81)+$M64*$P$5*12*ClientesVig!R81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!X81-$Q$4*12*ClientesVig!S81)+$M73*(($Q$4-$P$4)*12*ClientesVig!S81)+$M64*(($P$4-$P$5)*12*ClientesVig!S81)+$M64*$P$5*12*ClientesVig!S81*(1-$G82))*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y81-$Q$4*12*ClientesVig!T81)+$M73*(($Q$4-$P$4)*12*ClientesVig!T81)+$M64*(($P$4-$P$5)*12*ClientesVig!T81)+$M64*$P$5*12*ClientesVig!T81*(1-$G82))*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q81*U82*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!R81*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+($M83*(EnergíaVig!V82-$Q$4*12*ClientesVig!Q82)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q82)+$M65*($P$4*12*ClientesVig!Q82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!W82-$Q$4*12*ClientesVig!R82)+$M74*(($Q$4-$P$4)*12*ClientesVig!R82)+$M65*($P$4*12*ClientesVig!R82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!X82-$Q$4*12*ClientesVig!S82)+$M74*(($Q$4-$P$4)*12*ClientesVig!S82)+$M65*($P$4*12*ClientesVig!S82))*(1-$G83)*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y82-$Q$4*12*ClientesVig!T82)+$M74*(($Q$4-$P$4)*12*ClientesVig!T82)+$M65*($P$4*12*ClientesVig!T82))*(1-$G83)*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q82*U83*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R82*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+($M84*(EnergíaVig!V83-$Q$4*12*ClientesVig!Q83)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q83)+$M66*(($P$4-$P$5)*12*ClientesVig!Q83)+$M66*$P$5*12*ClientesVig!Q83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!W83-$Q$4*12*ClientesVig!R83)+$M75*(($Q$4-$P$4)*12*ClientesVig!R83)+$M66*(($P$4-$P$5)*12*ClientesVig!R83)+$M66*$P$5*12*ClientesVig!R83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!X83-$Q$4*12*ClientesVig!S83)+$M75*(($Q$4-$P$4)*12*ClientesVig!S83)+$M66*(($P$4-$P$5)*12*ClientesVig!S83)+$M66*$P$5*12*ClientesVig!S83*(1-$G84))*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y83-$Q$4*12*ClientesVig!T83)+$M75*(($Q$4-$P$4)*12*ClientesVig!T83)+$M66*(($P$4-$P$5)*12*ClientesVig!T83)+$M66*$P$5*12*ClientesVig!T83*(1-$G84))*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q83*U84*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!R83*U84*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPG","BTD3Et-","BTD3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+($M85*(EnergíaVig!V84-$Q$4*12*ClientesVig!Q84)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q84)+$M67*($P$4*12*ClientesVig!Q84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!W84-$Q$4*12*ClientesVig!R84)+$M76*(($Q$4-$P$4)*12*ClientesVig!R84)+$M67*($P$4*12*ClientesVig!R84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!X84-$Q$4*12*ClientesVig!S84)+$M76*(($Q$4-$P$4)*12*ClientesVig!S84)+$M67*($P$4*12*ClientesVig!S84))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!Y84-$Q$4*12*ClientesVig!T84)+$M76*(($Q$4-$P$4)*12*ClientesVig!T84)+$M67*($P$4*12*ClientesVig!T84))*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q84*U85*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R84*U85*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B86&C86&E86&$A$4","v":"BTD3EtCPG"},{"$f":"+B86&C86&E86&$A$5","v":"BTD3Et-"},{"$f":"+B86&C86&F86&$A$4","v":"BTD3PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H86,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.8689999999999998E-2},null,{"$f":"+EnergíaVig!V85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!W85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!X85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M86*(1-$G86)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M86*(1-$G86)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J86,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q85*U86*12*(1-$G86)*1000","v":0},{"$f":"+PotenciaVig!R85*U86*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPG","BTD4-","BTD4CPG",null,null,{"$f":"+M88","v":2.274E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U88","v":0.92}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+($M88*(EnergíaVig!V87-$R$4*12*ClientesVig!Q87)+$M79*(($R$4-$Q$4)*12*ClientesVig!Q87)+$M70*(($Q$4-$P$4)*12*ClientesVig!Q87)+$M61*($P$4*12*ClientesVig!Q87))*(1-$G88)*1000","v":1717256.1197549163},{"$f":"+($M88*(EnergíaVig!W87-$R$4*12*ClientesVig!R87)+$M79*(($R$4-$Q$4)*12*ClientesVig!R87)+$M70*(($Q$4-$P$4)*12*ClientesVig!R87)+$M61*($P$4*12*ClientesVig!R87))*(1-$G88)*1000","v":1761797.170607202},{"$f":"+($M88*(EnergíaVig!X87-$R$4*12*ClientesVig!S87)+$M79*(($R$4-$Q$4)*12*ClientesVig!S87)+$M70*(($Q$4-$P$4)*12*ClientesVig!S87)+$M61*($P$4*12*ClientesVig!S87))*(1-$G88)*1000","v":1810034.3858137345},{"$f":"+($M88*(EnergíaVig!Y87-$R$4*12*ClientesVig!T87)+$M79*(($R$4-$Q$4)*12*ClientesVig!T87)+$M70*(($Q$4-$P$4)*12*ClientesVig!T87)+$M61*($P$4*12*ClientesVig!T87))*(1-$G88)*1000","v":1861093.4841631863},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":5855801.9213184789},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q87*U88*12*(1-$G101)*1000","v":146292.2900643984},{"$f":"+PotenciaVig!R87*U88*12*(1-$G101)*1000","v":150236.37929064938}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+($M89*(EnergíaVig!V88-$R$4*12*ClientesVig!Q88)+$M80*(($R$4-$Q$4)*12*ClientesVig!Q88)+$M71*(($Q$4-$P$4)*12*ClientesVig!Q88)+$M62*($P$4*12*ClientesVig!Q88))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W88-$R$4*12*ClientesVig!R88)+$M80*(($R$4-$Q$4)*12*ClientesVig!R88)+$M71*(($Q$4-$P$4)*12*ClientesVig!R88)+$M62*($P$4*12*ClientesVig!R88))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X88-$R$4*12*ClientesVig!S88)+$M80*(($R$4-$Q$4)*12*ClientesVig!S88)+$M71*(($Q$4-$P$4)*12*ClientesVig!S88)+$M62*($P$4*12*ClientesVig!S88))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y88-$R$4*12*ClientesVig!T88)+$M80*(($R$4-$Q$4)*12*ClientesVig!T88)+$M71*(($Q$4-$P$4)*12*ClientesVig!T88)+$M62*($P$4*12*ClientesVig!T88))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q88*U89*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!R88*U89*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+($M90*(EnergíaVig!V89-$R$4*12*ClientesVig!Q89)+$M81*(($R$4-$Q$4)*12*ClientesVig!Q89)+$M72*(($Q$4-$P$4)*12*ClientesVig!Q89)+$M63*($P$4*12*ClientesVig!Q89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!W89-$R$4*12*ClientesVig!R89)+$M81*(($R$4-$Q$4)*12*ClientesVig!R89)+$M72*(($Q$4-$P$4)*12*ClientesVig!R89)+$M63*($P$4*12*ClientesVig!R89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!X89-$R$4*12*ClientesVig!S89)+$M81*(($R$4-$Q$4)*12*ClientesVig!S89)+$M72*(($Q$4-$P$4)*12*ClientesVig!S89)+$M63*($P$4*12*ClientesVig!S89))*(1-$G90)*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y89-$R$4*12*ClientesVig!T89)+$M81*(($R$4-$Q$4)*12*ClientesVig!T89)+$M72*(($Q$4-$P$4)*12*ClientesVig!T89)+$M63*($P$4*12*ClientesVig!T89))*(1-$G90)*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q89*U90*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!R89*U90*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+($M91*(EnergíaVig!V90-$R$4*12*ClientesVig!Q90)+$M82*(($R$4-$Q$4)*12*ClientesVig!Q90)+$M73*(($Q$4-$P$4)*12*ClientesVig!Q90)+$M64*(($P$4-$P$5)*12*ClientesVig!Q90)+$M64*$P$5*12*ClientesVig!Q90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!W90-$R$4*12*ClientesVig!R90)+$M82*(($R$4-$Q$4)*12*ClientesVig!R90)+$M73*(($Q$4-$P$4)*12*ClientesVig!R90)+$M64*(($P$4-$P$5)*12*ClientesVig!R90)+$M64*$P$5*12*ClientesVig!R90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!X90-$R$4*12*ClientesVig!S90)+$M82*(($R$4-$Q$4)*12*ClientesVig!S90)+$M73*(($Q$4-$P$4)*12*ClientesVig!S90)+$M64*(($P$4-$P$5)*12*ClientesVig!S90)+$M64*$P$5*12*ClientesVig!S90*(1-$G91))*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y90-$R$4*12*ClientesVig!T90)+$M82*(($R$4-$Q$4)*12*ClientesVig!T90)+$M73*(($Q$4-$P$4)*12*ClientesVig!T90)+$M64*(($P$4-$P$5)*12*ClientesVig!T90)+$M64*$P$5*12*ClientesVig!T90*(1-$G91))*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q90*U91*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!R90*U91*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+($M92*(EnergíaVig!V91-$R$4*12*ClientesVig!Q91)+$M83*(($R$4-$Q$4)*12*ClientesVig!Q91)+$M74*(($Q$4-$P$4)*12*ClientesVig!Q91)+$M65*($P$4*12*ClientesVig!Q91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!W91-$R$4*12*ClientesVig!R91)+$M83*(($R$4-$Q$4)*12*ClientesVig!R91)+$M74*(($Q$4-$P$4)*12*ClientesVig!R91)+$M65*($P$4*12*ClientesVig!R91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!X91-$R$4*12*ClientesVig!S91)+$M83*(($R$4-$Q$4)*12*ClientesVig!S91)+$M74*(($Q$4-$P$4)*12*ClientesVig!S91)+$M65*($P$4*12*ClientesVig!S91))*(1-$G92)*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y91-$R$4*12*ClientesVig!T91)+$M83*(($R$4-$Q$4)*12*ClientesVig!T91)+$M74*(($Q$4-$P$4)*12*ClientesVig!T91)+$M65*($P$4*12*ClientesVig!T91))*(1-$G92)*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q91*U92*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R91*U92*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+($M93*(EnergíaVig!V92-$R$4*12*ClientesVig!Q92)+$M84*(($R$4-$Q$4)*12*ClientesVig!Q92)+$M75*(($Q$4-$P$4)*12*ClientesVig!Q92)+$M66*(($P$4-$P$5)*12*ClientesVig!Q92)+$M66*$P$5*12*ClientesVig!Q92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!W92-$R$4*12*ClientesVig!R92)+$M84*(($R$4-$Q$4)*12*ClientesVig!R92)+$M75*(($Q$4-$P$4)*12*ClientesVig!R92)+$M66*(($P$4-$P$5)*12*ClientesVig!R92)+$M66*$P$5*12*ClientesVig!R92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!X92-$R$4*12*ClientesVig!S92)+$M84*(($R$4-$Q$4)*12*ClientesVig!S92)+$M75*(($Q$4-$P$4)*12*ClientesVig!S92)+$M66*(($P$4-$P$5)*12*ClientesVig!S92)+$M66*$P$5*12*ClientesVig!S92*(1-$G93))*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y92-$R$4*12*ClientesVig!T92)+$M84*(($R$4-$Q$4)*12*ClientesVig!T92)+$M75*(($Q$4-$P$4)*12*ClientesVig!T92)+$M66*(($P$4-$P$5)*12*ClientesVig!T92)+$M66*$P$5*12*ClientesVig!T92*(1-$G93))*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q92*U93*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!R92*U93*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPG","BTD4Et-","BTD4PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+($M94*(EnergíaVig!V93-$R$4*12*ClientesVig!Q93)+$M85*(($R$4-$Q$4)*12*ClientesVig!Q93)+$M76*(($Q$4-$P$4)*12*ClientesVig!Q93)+$M67*($P$4*12*ClientesVig!Q93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!W93-$R$4*12*ClientesVig!R93)+$M85*(($R$4-$Q$4)*12*ClientesVig!R93)+$M76*(($Q$4-$P$4)*12*ClientesVig!R93)+$M67*($P$4*12*ClientesVig!R93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!X93-$R$4*12*ClientesVig!S93)+$M85*(($R$4-$Q$4)*12*ClientesVig!S93)+$M76*(($Q$4-$P$4)*12*ClientesVig!S93)+$M67*($P$4*12*ClientesVig!S93))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!Y93-$R$4*12*ClientesVig!T93)+$M85*(($R$4-$Q$4)*12*ClientesVig!T93)+$M76*(($Q$4-$P$4)*12*ClientesVig!T93)+$M67*($P$4*12*ClientesVig!T93))*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q93*U94*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R93*U94*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B95&C95&E95&$A$4","v":"BTD4EtCPG"},{"$f":"+B95&C95&E95&$A$5","v":"BTD4Et-"},{"$f":"+B95&C95&F95&$A$4","v":"BTD4PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.274E-2},null,{"$f":"+EnergíaVig!V94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!W94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!X94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M95*(1-$G95)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M95*(1-$G95)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.92},null,{"$f":"+PotenciaVig!Q94*U95*12*(1-$G95)*1000","v":0},{"$f":"+PotenciaVig!R94*U95*12*(1-$G95)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPG","BTS1-","BTS1CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H96,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O97:O123)","v":20725434.511735141},{"$f":"+SUM(P97:P123)","v":25018854.086311247},{"$f":"+SUM(Q97:Q123)","v":25467866.468274288},{"$f":"+SUM(R97:R123)","v":25948197.573039036},{"$f":"+SUM(S97:S123)","v":86039480.656744897},null,{"$f":"+IFERROR(VLOOKUP(J96,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W97:W123)","v":0},{"$f":"+SUM(X97:X123)","v":0},{"$f":"+SUM(Y97:Y123)","v":0},{"$f":"+SUM(W96,O96)/SUM($W$8,$O$8)","v":0.75146736006701964}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPG","BTS1-","BTS1CPG",null,null,{"$f":"+M98","v":2.0523817728199802E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U98","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+EnergíaVig!V97*$M98*(1-$G98)*1000","v":2899620.0526657663},{"$f":"+EnergíaVig!W97*$M98*(1-$G98)*1000","v":2934715.7650255729},{"$f":"+EnergíaVig!X97*$M98*(1-$G98)*1000","v":2970396.4877353688},{"$f":"+EnergíaVig!Y97*$M98*(1-$G98)*1000","v":3009263.6746503585},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":9693203.5618942324},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!R97*V98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+EnergíaVig!V98*$M99*(1-$G99)*1000","v":887.74995719893593},{"$f":"+EnergíaVig!W98*$M99*(1-$G99)*1000","v":910.66061198068201},{"$f":"+EnergíaVig!X98*$M99*(1-$G99)*1000","v":935.42728701939143},{"$f":"+EnergíaVig!Y98*$M99*(1-$G99)*1000","v":961.61524935878549},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":3026.5405575623986},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R98*V99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCPG"},"BTS1Et-",{"$f":"+B100&C100&F100&$A$4","v":"BTS1PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+EnergíaVig!V99*$M100*(1-$G100)*1000","v":967467.4447520033},{"$f":"+EnergíaVig!W99*$M100*(1-$G100)*1000","v":978558.12468300178},{"$f":"+EnergíaVig!X99*$M100*(1-$G100)*1000","v":989717.60785390821},{"$f":"+EnergíaVig!Y99*$M100*(1-$G100)*1000","v":1001902.099132049},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":3231072.4762265095},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!R99*V100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPG",{"$f":"+B101&C101&E101&$A$5","v":"BTS1Et-"},"BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G101))*$M101*1000","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!R100*V101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+EnergíaVig!V101*$M102*(1-$G102)*1000","v":3859.6909837376179},{"$f":"+EnergíaVig!W101*$M102*(1-$G102)*1000","v":3904.849105127078},{"$f":"+EnergíaVig!X101*$M102*(1-$G102)*1000","v":3950.3256292073183},{"$f":"+EnergíaVig!Y101*$M102*(1-$G102)*1000","v":3999.8987761518197},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":12894.512194294737},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!R101*V102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G103))*$M103*1000","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!R102*V103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+EnergíaVig!V103*$M104*(1-$G104)*1000","v":21.350798478952729},{"$f":"+EnergíaVig!W103*$M104*(1-$G104)*1000","v":21.902689359964853},{"$f":"+EnergíaVig!X103*$M104*(1-$G104)*1000","v":22.499636034866224},{"$f":"+EnergíaVig!Y103*$M104*(1-$G104)*1000","v":23.131051492063506},{"$f":"+SUMPRODUCT(O104:R104,PremisaCosto!$F$69:$I$69)","v":72.794781288855546},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!R103*V104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCPG","BTS1Et-","BTS1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H105,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.0523817728199802E-2},null,{"$f":"+EnergíaVig!V104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!W104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!X104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M105*(1-$G105)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M105*(1-$G105)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J105,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U105*12*(1-$G105)*1000","v":0},{"$f":"+PotenciaVig!R104*U105*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPG","BTS2-","BTS2CPG",null,null,{"$f":"+M107","v":3.4603268232232524E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O106:R106,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U107","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+($M107*(EnergíaVig!V106-$P$3*12*ClientesVig!Q106)+$M98*($P$3*12*ClientesVig!Q106))*(1-$G107)*1000","v":2701807.5321135758},{"$f":"+EnergíaVig!W106*$M107*(1-$G107)*1000","v":3824089.0072697364},{"$f":"+EnergíaVig!X106*$M107*(1-$G107)*1000","v":3883405.4320502202},{"$f":"+EnergíaVig!Y106*$M107*(1-$G107)*1000","v":3947127.1424419982},{"$f":"+EnergíaVig!Z106*$M107*(1-$G107)*1000","v":12647759.480769619},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!R106*V107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+($M108*(EnergíaVig!V107-$P$3*12*ClientesVig!Q107)+$M99*($P$3*12*ClientesVig!Q107))*(1-$G108)*1000","v":3082.7542670819198},{"$f":"+EnergíaVig!W107*$M108*(1-$G108)*1000","v":4146.5427527749271},{"$f":"+EnergíaVig!X107*$M108*(1-$G108)*1000","v":4258.6784702470832},{"$f":"+EnergíaVig!Y107*$M108*(1-$G108)*1000","v":4377.1436401688652},{"$f":"+EnergíaVig!Z107*$M108*(1-$G108)*1000","v":13779.777201648812},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R107*V108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+($M109*(EnergíaVig!V108-$P$3*12*ClientesVig!Q108)+$M100*($P$3*12*ClientesVig!Q108))*(1-$G109)*1000","v":852916.5652026938},{"$f":"+((EnergíaVig!W108-($P$5*12-0.01*12)*ClientesVig!R108)+($P$5*12-0.01*12)*ClientesVig!R108*(1-$G109))*$M109*1000","v":1028849.8904986217},{"$f":"+((EnergíaVig!X108-($P$5*12-0.01*12)*ClientesVig!S108)+($P$5*12-0.01*12)*ClientesVig!S108*(1-$G109))*$M109*1000","v":1027206.7546287208},{"$f":"+((EnergíaVig!Y108-($P$5*12-0.01*12)*ClientesVig!T108)+($P$5*12-0.01*12)*ClientesVig!T108*(1-$G109))*$M109*1000","v":1026550.5014123312},{"$f":"+((EnergíaVig!Z108-$P$5*12*ClientesVig!U108)+$P$5*12*ClientesVig!U108*(1-$G109))*$M109*1000","v":5525534.0264021093},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!R108*V109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+IF($Q$3<$P$5,0,(ClientesVig!Q109*($P$5*12-0.01*12)*(1-$G110)+(EnergíaVig!V109-ClientesVig!Q109*($P$5*12-0.01*12)))*$M110*1000)","v":320498.35719463724},{"$f":"+((EnergíaVig!W109-($P$5*12-0.01*12)*ClientesVig!R109)+($P$5*12-0.01*12)*ClientesVig!R109*(1-$G110))*$M110*1000","v":322461.40869361395},{"$f":"+((EnergíaVig!X109-($P$5*12-0.01*12)*ClientesVig!S109)+($P$5*12-0.01*12)*ClientesVig!S109*(1-$G110))*$M110*1000","v":324364.87378341623},{"$f":"+((EnergíaVig!Y109-($P$5*12-0.01*12)*ClientesVig!T109)+($P$5*12-0.01*12)*ClientesVig!T109*(1-$G110))*$M110*1000","v":326594.06471366656},{"$f":"+((EnergíaVig!Z109-$P$5*12*ClientesVig!U109)+$P$5*12*ClientesVig!U109*(1-$G110))*$M110*1000","v":1391066.6548114759},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!R109*V110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+($M111*(EnergíaVig!V110-$P$3*12*ClientesVig!Q110)+$M102*($P$3*12*ClientesVig!Q110))*(1-$G111)*1000","v":5234.5851948154268},{"$f":"+((EnergíaVig!W110-($P$5*12-0.01*12)*ClientesVig!R110)+($P$5*12-0.01*12)*ClientesVig!R110*(1-$G111))*$M111*1000","v":6379.8065182226519},{"$f":"+((EnergíaVig!X110-($P$5*12-0.01*12)*ClientesVig!S110)+($P$5*12-0.01*12)*ClientesVig!S110*(1-$G111))*$M111*1000","v":6378.5934555825961},{"$f":"+((EnergíaVig!Y110-($P$5*12-0.01*12)*ClientesVig!T110)+($P$5*12-0.01*12)*ClientesVig!T110*(1-$G111))*$M111*1000","v":6383.5608974268907},{"$f":"+((EnergíaVig!Z110-$P$5*12*ClientesVig!U110)+$P$5*12*ClientesVig!U110*(1-$G111))*$M111*1000","v":32998.710293084689},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!R110*V111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+($M112*(EnergíaVig!V111-$P$3*12*ClientesVig!Q111)+$M103*($P$3*12*ClientesVig!Q111-$P$5*12*ClientesVig!Q111)+$M103*$P$5*12*ClientesVig!Q111*(1-$G112))*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$5*12-0.01*12)*ClientesVig!R111)+($P$5*12-0.01*12)*ClientesVig!R111*(1-$G112))*$M112*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$5*12-0.01*12)*ClientesVig!S111)+($P$5*12-0.01*12)*ClientesVig!S111*(1-$G112))*$M112*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$5*12-0.01*12)*ClientesVig!T111)+($P$5*12-0.01*12)*ClientesVig!T111*(1-$G112))*$M112*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$5*12*ClientesVig!U111)+$P$5*12*ClientesVig!U111*(1-$G112))*$M112*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!R111*V112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+($M113*(EnergíaVig!V112-$P$3*12*ClientesVig!Q112)+$M104*($P$3*12*ClientesVig!Q112))*(1-$G113)*1000","v":67.321115270433495},{"$f":"+EnergíaVig!W112*$M113*(1-$G113)*1000","v":96.088331720030055},{"$f":"+EnergíaVig!X112*$M113*(1-$G113)*1000","v":98.688354359483668},{"$f":"+EnergíaVig!Y112*$M113*(1-$G113)*1000","v":101.4353831684069},{"$f":"+EnergíaVig!Z112*$M113*(1-$G113)*1000","v":319.32294688098648},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!R112*V113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCPG","BTS2Et-","BTS2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H114,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4603268232232524E-2},null,{"$f":"+EnergíaVig!V113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!W113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!X113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M114*(1-$G114)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M114*(1-$G114)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J114,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U114*12*(1-$G114)*1000","v":0},{"$f":"+PotenciaVig!R113*U114*12*(1-$G114)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPG","BTS3-","BTS3CPG",null,null,{"$f":"+M116","v":6.1752709727035969E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O115:R115,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U116","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+($M116*(EnergíaVig!V115-$Q$3*12*ClientesVig!Q115)+$M107*(($Q$3-$P$3)*12*ClientesVig!Q115)+$M98*($P$3*12*ClientesVig!Q115))*(1-$G116)*1000","v":11633467.62926699},{"$f":"+EnergíaVig!W115*$M116*(1-$G116)*1000","v":14544531.196758453},{"$f":"+EnergíaVig!X115*$M116*(1-$G116)*1000","v":14873007.92536743},{"$f":"+EnergíaVig!Y115*$M116*(1-$G116)*1000","v":15221403.73373911},{"$f":"+EnergíaVig!Z115*$M116*(1-$G116)*1000","v":48245063.119686961},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!R115*V116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+($M117*(EnergíaVig!V116-$Q$3*12*ClientesVig!Q116)+$M108*(($Q$3-$P$3)*12*ClientesVig!Q116)+$M99*($P$3*12*ClientesVig!Q116))*(1-$G117)*1000","v":59262.521634740391},{"$f":"+EnergíaVig!W116*$M117*(1-$G117)*1000","v":78672.708374709371},{"$f":"+EnergíaVig!X116*$M117*(1-$G117)*1000","v":80795.616180626079},{"$f":"+EnergíaVig!Y116*$M117*(1-$G117)*1000","v":83037.572127591557},{"$f":"+EnergíaVig!Z116*$M117*(1-$G117)*1000","v":261437.00734309794},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!R116*V117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+($M118*(EnergíaVig!V117-$Q$3*12*ClientesVig!Q117)+$M109*(($Q$3-$P$3)*12*ClientesVig!Q117)+$M100*($P$3*12*ClientesVig!Q117))*(1-$G118)*1000","v":0},null,null,null,{"$f":"+EnergíaVig!Z117*$M118*(1-$G118)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!R117*V118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+IF($R$3<$P$5,0,(ClientesVig!Q118*($P$5*12-0.01*12)*(1-$G119)+(EnergíaVig!V118-ClientesVig!Q118*($P$5*12-0.01*12)))*$M119*1000)","v":1279660.2505407273},{"$f":"+((EnergíaVig!W118-($P$5*12-0.01*12)*ClientesVig!R118)+($P$5*12-0.01*12)*ClientesVig!R118*(1-$G119))*$M119*1000","v":1291516.1349983567},{"$f":"+((EnergíaVig!X118-($P$5*12-0.01*12)*ClientesVig!S118)+($P$5*12-0.01*12)*ClientesVig!S118*(1-$G119))*$M119*1000","v":1303327.5578421475},{"$f":"+((EnergíaVig!Y118-($P$5*12-0.01*12)*ClientesVig!T118)+($P$5*12-0.01*12)*ClientesVig!T118*(1-$G119))*$M119*1000","v":1316471.9998241663},{"$f":"+((EnergíaVig!Z118-$P$5*12*ClientesVig!U118)+$P$5*12*ClientesVig!U118*(1-$G119))*$M119*1000","v":4981457.1007462516},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!R118*V119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+($M120*(EnergíaVig!V119-$Q$3*12*ClientesVig!Q119)+$M111*(($Q$3-$P$3)*12*ClientesVig!Q119)+$M102*($P$3*12*ClientesVig!Q119))*(1-$G120)*1000","v":-2419.2939525743391},null,null,null,{"$f":"+EnergíaVig!Z119*$M120*(1-$G120)*1000","v":-204.42911010376071},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!R119*V120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+($M121*(EnergíaVig!V120-$Q$3*12*ClientesVig!Q120)+$M112*(($Q$3-$P$3)*12*ClientesVig!Q120)+$M103*(($P$3-$P$5)*12*ClientesVig!Q120)+$M103*$P$5*12*ClientesVig!Q120*(1-$G121))*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$5*12-0.01*12)*ClientesVig!R120)+($P$5*12-0.01*12)*ClientesVig!R120*(1-$G121))*$M121*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$5*12-0.01*12)*ClientesVig!S120)+($P$5*12-0.01*12)*ClientesVig!S120*(1-$G121))*$M121*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$5*12-0.01*12)*ClientesVig!T120)+($P$5*12-0.01*12)*ClientesVig!T120*(1-$G121))*$M121*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$5*12*ClientesVig!U120)+$P$5*12*ClientesVig!U120*(1-$G121))*$M121*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!R120*V121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+($M122*(EnergíaVig!V121-$Q$3*12*ClientesVig!Q121)+$M113*(($Q$3-$P$3)*12*ClientesVig!Q121)+$M104*($P$3*12*ClientesVig!Q121))*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W121*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X121*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z121*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!R121*V122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCPG","BTS3Et-","BTS3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.1752709727035969E-2},null,{"$f":"+EnergíaVig!V122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M123*(1-$G123)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U123*12*(1-$G123)*1000","v":0},{"$f":"+PotenciaVig!R122*U123*12*(1-$G123)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CPG","0-","0CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H124,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!W123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!X123*$M124*(1-$G124)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M124*(1-$G124)*1000","v":0},{"$f":"+SUMPRODUCT(O124:R124,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J124,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U124*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!R123*V124*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B128&C128&E128&$A$4","v":"BTSH1CPG"},{"$f":"+B128&C128&E128&$A$5","v":"BTSH1-"},{"$f":"+B128&C128&F128&$A$4","v":"BTSH1CPG"},null,null,{"$f":"+M129+M133+M137","v":3.2530000000000003E-2},0,1505.5857322722068,1544.2421779225024,1585.9517833013233,1630.0070325933834,5131.7331138789295,null,{"$f":"+U129+U133+U137","v":0},{"$f":"+V129+V133+V137","v":0},{"$f":"+W129+W133+W137","v":0},{"$f":"+X129+X133+X137","v":0},{"$f":"+Y129+Y133+Y137","v":0},{"$f":"+SUM(W128,O128)/SUM($W$8,$O$8)","v":5.4589858415009162E-5}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CPG","BTSH1-","BTSH1CPG",null,null,{"$f":"+M130","v":3.2530000000000003E-2},{"$f":"+SUM(N130:N132)","v":0},1505.5857322722068,1544.2421779225024,1585.9517833013233,1630.0070325933834,5131.7331138789295,null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!R128*V129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCPG","BTSH1Et-","BTSH1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":3.2530000000000003E-2},null,{"$f":"+((EnergíaVig!V129-($P$5*12-0.01*12)*ClientesVig!Q130)+($P$5*12-0.01*12)*ClientesVig!Q130*(1-$G130))*$M130*1000","v":359.21051927253723},{"$f":"+((EnergíaVig!W129-($P$5*12-0.01*12)*ClientesVig!R130)+($P$5*12-0.01*12)*ClientesVig!R130*(1-$G130))*$M130*1000","v":368.4742131200062},{"$f":"+((EnergíaVig!X129-($P$5*12-0.01*12)*ClientesVig!S130)+($P$5*12-0.01*12)*ClientesVig!S130*(1-$G130))*$M130*1000","v":378.48574886364537},{"$f":"+((EnergíaVig!Y129-($P$5*12-0.01*12)*ClientesVig!T130)+($P$5*12-0.01*12)*ClientesVig!T130*(1-$G130))*$M130*1000","v":389.07021524271136},{"$f":"+((EnergíaVig!Z129-$P$5*12*ClientesVig!U130)+$P$5*12*ClientesVig!U130*(1-$G130))*$M130*1000","v":1224.5915626367805},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!R129*V130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCPG","BTSH1Et-","BTSH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":3.2530000000000003E-2},null,{"$f":"+((EnergíaVig!V130-($P$5*12-0.01*12)*ClientesVig!Q131)+($P$5*12-0.01*12)*ClientesVig!Q131*(1-$G131))*$M131*1000","v":461.88210521636984},{"$f":"+((EnergíaVig!W130-($P$5*12-0.01*12)*ClientesVig!R131)+($P$5*12-0.01*12)*ClientesVig!R131*(1-$G131))*$M131*1000","v":473.72463803358596},{"$f":"+((EnergíaVig!X130-($P$5*12-0.01*12)*ClientesVig!S131)+($P$5*12-0.01*12)*ClientesVig!S131*(1-$G131))*$M131*1000","v":486.49599855182583},{"$f":"+((EnergíaVig!Y130-($P$5*12-0.01*12)*ClientesVig!T131)+($P$5*12-0.01*12)*ClientesVig!T131*(1-$G131))*$M131*1000","v":499.98159689675299},{"$f":"+((EnergíaVig!Z130-$P$5*12*ClientesVig!U131)+$P$5*12*ClientesVig!U131*(1-$G131))*$M131*1000","v":1574.2130016436397},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!R130*V131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCPG","BTSH1Et-","BTSH1PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":3.2530000000000003E-2},null,{"$f":"+((EnergíaVig!V131-($P$5*12-0.01*12)*ClientesVig!Q132)+($P$5*12-0.01*12)*ClientesVig!Q132*(1-$G132))*$M132*1000","v":684.49310778329982},{"$f":"+((EnergíaVig!W131-($P$5*12-0.01*12)*ClientesVig!R132)+($P$5*12-0.01*12)*ClientesVig!R132*(1-$G132))*$M132*1000","v":702.04332676891022},{"$f":"+((EnergíaVig!X131-($P$5*12-0.01*12)*ClientesVig!S132)+($P$5*12-0.01*12)*ClientesVig!S132*(1-$G132))*$M132*1000","v":720.97003588585198},{"$f":"+((EnergíaVig!Y131-($P$5*12-0.01*12)*ClientesVig!T132)+($P$5*12-0.01*12)*ClientesVig!T132*(1-$G132))*$M132*1000","v":740.95522045391897},{"$f":"+((EnergíaVig!Z131-$P$5*12*ClientesVig!U132)+$P$5*12*ClientesVig!U132*(1-$G132))*$M132*1000","v":2332.9285495985096},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!R131*V132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPG","BTSH2-","BTSH2CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+SUM(O134:O136)","v":0},{"$f":"+SUM(P134:P136)","v":0},{"$f":"+SUM(Q134:Q136)","v":0},{"$f":"+SUM(R134:R136)","v":0},{"$f":"+SUM(S134:S136)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!R132*V133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCPG","BTSH2Et-","BTSH2PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V133-($P$5*12-0.01*12)*ClientesVig!Q134)+($P$5*12-0.01*12)*ClientesVig!Q134*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!W133-($P$5*12-0.01*12)*ClientesVig!R134)+($P$5*12-0.01*12)*ClientesVig!R134*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!X133-($P$5*12-0.01*12)*ClientesVig!S134)+($P$5*12-0.01*12)*ClientesVig!S134*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!Y133-($P$5*12-0.01*12)*ClientesVig!T134)+($P$5*12-0.01*12)*ClientesVig!T134*(1-$G134))*$M134*1000","v":0},{"$f":"+((EnergíaVig!Z133-$P$5*12*ClientesVig!U134)+$P$5*12*ClientesVig!U134*(1-$G134))*$M134*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!R133*V134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCPG","BTSH2Et-","BTSH2PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V134-($P$5*12-0.01*12)*ClientesVig!Q135)+($P$5*12-0.01*12)*ClientesVig!Q135*(1-$G135))*$M135*1000","v":0},{"$f":"+((EnergíaVig!W134-($P$5*12-0.01*12)*ClientesVig!R135)+($P$5*12-0.01*12)*ClientesVig!R135*(1-$G135))*$M135*1000","v":0},{"$f":"+((EnergíaVig!X134-($P$5*12-0.01*12)*ClientesVig!S135)+($P$5*12-0.01*12)*ClientesVig!S135*(1-$G135))*$M135*1000","v":0},{"$f":"+((EnergíaVig!Y134-($P$5*12-0.01*12)*ClientesVig!T135)+($P$5*12-0.01*12)*ClientesVig!T135*(1-$G135))*$M135*1000","v":0},{"$f":"+((EnergíaVig!Z134-$P$5*12*ClientesVig!U135)+$P$5*12*ClientesVig!U135*(1-$G135))*$M135*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!R134*V135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCPG","BTSH2Et-","BTSH2PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V135-($P$5*12-0.01*12)*ClientesVig!Q136)+($P$5*12-0.01*12)*ClientesVig!Q136*(1-$G136))*$M136*1000","v":0},{"$f":"+((EnergíaVig!W135-($P$5*12-0.01*12)*ClientesVig!R136)+($P$5*12-0.01*12)*ClientesVig!R136*(1-$G136))*$M136*1000","v":0},{"$f":"+((EnergíaVig!X135-($P$5*12-0.01*12)*ClientesVig!S136)+($P$5*12-0.01*12)*ClientesVig!S136*(1-$G136))*$M136*1000","v":0},{"$f":"+((EnergíaVig!Y135-($P$5*12-0.01*12)*ClientesVig!T136)+($P$5*12-0.01*12)*ClientesVig!T136*(1-$G136))*$M136*1000","v":0},{"$f":"+((EnergíaVig!Z135-$P$5*12*ClientesVig!U136)+$P$5*12*ClientesVig!U136*(1-$G136))*$M136*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!R135*V136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPG","BTSH3-","BTSH3CPG",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+SUM(O138:O140)","v":0},{"$f":"+SUM(P138:P140)","v":0},{"$f":"+SUM(Q138:Q140)","v":0},{"$f":"+SUM(R138:R140)","v":0},{"$f":"+SUM(S138:S140)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!R136*V137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCPG","BTSH3Et-","BTSH3PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V137-($P$5*12-0.01*12)*ClientesVig!Q138)+($P$5*12-0.01*12)*ClientesVig!Q138*(1-$G138))*$M138*1000","v":0},{"$f":"+((EnergíaVig!W137-($P$5*12-0.01*12)*ClientesVig!R138)+($P$5*12-0.01*12)*ClientesVig!R138*(1-$G138))*$M138*1000","v":0},{"$f":"+((EnergíaVig!X137-($P$5*12-0.01*12)*ClientesVig!S138)+($P$5*12-0.01*12)*ClientesVig!S138*(1-$G138))*$M138*1000","v":0},{"$f":"+((EnergíaVig!Y137-($P$5*12-0.01*12)*ClientesVig!T138)+($P$5*12-0.01*12)*ClientesVig!T138*(1-$G138))*$M138*1000","v":0},{"$f":"+((EnergíaVig!Z137-$P$5*12*ClientesVig!U138)+$P$5*12*ClientesVig!U138*(1-$G138))*$M138*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!R137*V138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCPG","BTSH3Et-","BTSH3PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V138-($P$5*12-0.01*12)*ClientesVig!Q139)+($P$5*12-0.01*12)*ClientesVig!Q139*(1-$G139))*$M139*1000","v":0},{"$f":"+((EnergíaVig!W138-($P$5*12-0.01*12)*ClientesVig!R139)+($P$5*12-0.01*12)*ClientesVig!R139*(1-$G139))*$M139*1000","v":0},{"$f":"+((EnergíaVig!X138-($P$5*12-0.01*12)*ClientesVig!S139)+($P$5*12-0.01*12)*ClientesVig!S139*(1-$G139))*$M139*1000","v":0},{"$f":"+((EnergíaVig!Y138-($P$5*12-0.01*12)*ClientesVig!T139)+($P$5*12-0.01*12)*ClientesVig!T139*(1-$G139))*$M139*1000","v":0},{"$f":"+((EnergíaVig!Z138-$P$5*12*ClientesVig!U139)+$P$5*12*ClientesVig!U139*(1-$G139))*$M139*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!R138*V139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCPG","BTSH3Et-","BTSH3PfpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$369,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$369,2,FALSE),0)","v":0},null,{"$f":"+((EnergíaVig!V139-($P$5*12-0.01*12)*ClientesVig!Q140)+($P$5*12-0.01*12)*ClientesVig!Q140*(1-$G140))*$M140*1000","v":0},{"$f":"+((EnergíaVig!W139-($P$5*12-0.01*12)*ClientesVig!R140)+($P$5*12-0.01*12)*ClientesVig!R140*(1-$G140))*$M140*1000","v":0},{"$f":"+((EnergíaVig!X139-($P$5*12-0.01*12)*ClientesVig!S140)+($P$5*12-0.01*12)*ClientesVig!S140*(1-$G140))*$M140*1000","v":0},{"$f":"+((EnergíaVig!Y139-($P$5*12-0.01*12)*ClientesVig!T140)+($P$5*12-0.01*12)*ClientesVig!T140*(1-$G140))*$M140*1000","v":0},{"$f":"+((EnergíaVig!Z139-$P$5*12*ClientesVig!U140)+$P$5*12*ClientesVig!U140*(1-$G140))*$M140*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U140*12*(1-$G140)*1000","v":0},{"$f":"+PotenciaVig!R139*V140*12*(1-$G140)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B141&C141&E141&$A$4","v":"BTS Prepago1CPG"},{"$f":"+B141&C141&E141&$A$5","v":"BTS Prepago1-"},{"$f":"+B141&C141&F141&$A$4","v":"BTS Prepago1CPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H141,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O142:O164)","v":3134.8183503407868},{"$f":"+SUM(P142:P164)","v":3172.2699033454169},{"$f":"+SUM(Q142:Q164)","v":3210.2529063991365},{"$f":"+SUM(R142:R164)","v":3251.6503413457649},{"$f":"+SUM(S142:S164)","v":10476.996643474547},null,{"$f":"+IFERROR(VLOOKUP(J141,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W142:W164)","v":0},{"$f":"+SUM(X142:X164)","v":0},null,{"$f":"+SUM(W141,O141)/SUM($W$8,$O$8)","v":1.1366293279334578E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPG","BTS Prepago1-","BTS Prepago1CPG",null,null,{"$f":"+M143","v":1.6633773471292367E-2},null,null,null,null,null,{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U143","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+EnergíaVig!V142*$M143*(1-$G143)*1000","v":2349.9773486139143},{"$f":"+EnergíaVig!W142*$M143*(1-$G143)*1000","v":2378.4210883185669},{"$f":"+EnergíaVig!X142*$M143*(1-$G143)*1000","v":2407.3389566560586},{"$f":"+EnergíaVig!Y142*$M143*(1-$G143)*1000","v":2438.8393330076774},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":7855.7939306453936},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!R142*V143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+EnergíaVig!V143*$M144*(1-$G144)*1000","v":0.71948756721353979},{"$f":"+EnergíaVig!W143*$M144*(1-$G144)*1000","v":0.73805578131314786},{"$f":"+EnergíaVig!X143*$M144*(1-$G144)*1000","v":0.7581282292215582},{"$f":"+EnergíaVig!Y143*$M144*(1-$G144)*1000","v":0.77935257641646138},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":2.4528959817744167},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!R143*V144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+EnergíaVig!V144*$M145*(1-$G145)*1000","v":784.0955581447962},{"$f":"+EnergíaVig!W144*$M145*(1-$G145)*1000","v":793.08413230082954},{"$f":"+EnergíaVig!X144*$M145*(1-$G145)*1000","v":802.12846886529371},{"$f":"+EnergíaVig!Y144*$M145*(1-$G145)*1000","v":812.00353550579791},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":2618.6613207460778},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!R144*V145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12))+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*0.6*12)+(ClientesVig!R145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*0.6*12)+(ClientesVig!S145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*0.6*12)+(ClientesVig!T145*0.6*12)*(1-$G146))*$M146*1000","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!R145*V146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+EnergíaVig!V146*$M147*(1-$G147)*1000","v":2.5956014862830102E-2},{"$f":"+EnergíaVig!W146*$M147*(1-$G147)*1000","v":2.6626944707647485E-2},{"$f":"+EnergíaVig!X146*$M147*(1-$G147)*1000","v":2.7352648562767048E-2},{"$f":"+EnergíaVig!Y146*$M147*(1-$G147)*1000","v":2.8120255872994316E-2},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":8.8496101301906896E-2},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!R146*V147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G148))*$M148*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!R147*V148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPG","BTS Prepago1Et-","BTS Prepago1PpCPG",null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+EnergíaVig!V148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X148*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!R148*V149*12*(1-$G149)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B150&C150&E150&$A$4","v":"BTS Prepago1EtCPG"},{"$f":"+B150&C150&E150&$A$5","v":"BTS Prepago1Et-"},{"$f":"+B150&C150&F150&$A$4","v":"BTS Prepago1PpCPG"},null,null,{"$f":"+IFERROR(VLOOKUP(H150,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I150,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.6633773471292367E-2},null,{"$f":"+EnergíaVig!V149*$M150*(1-$G150)*1000","v":0},{"$f":"+EnergíaVig!W149*$M150*(1-$G150)*1000","v":0},{"$f":"+EnergíaVig!X149*$M150*(1-$G150)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M150*(1-$G150)*1000","v":0},{"$f":"+SUMPRODUCT(O150:R150,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J150,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q149*U150*12*(1-$G150)*1000","v":0},{"$f":"+PotenciaVig!R149*V150*12*(1-$G150)*1000","v":0}]

{"sheet":"ITV_CPT","index":28,"n_rows":149,"n_cols":27,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Potencia en Transmisión"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CUCOST",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O140)","v":4953343.285726483},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P127,P140)","v":5041288.458221497},5134051.4446082516,5233200.5634514261,17240966.395115718,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W127,W140)","v":1165591.5673010414},1196967.5061049396,null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":0.99999999999999989},{"$f":"+X7+P7","v":6238255.9643264366}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CUCOST"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":6400.9845083856826},{"$f":"+SUM(P9:P11)","v":6565.1040277325919},6742.0956883858362,6928.9856005891961,21816.201412912276,null,null,null,{"$f":"+SUM(W9:W11)","v":5573.163095977653},{"$f":"+SUM(X9:X11)","v":5723.4174430338708},null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":1.9569006521517013E-3},{"$f":"+X8+P8","v":12288.521470766464}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCUCOST",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.7200000000000002E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":1213.5940272707228},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":1244.7102513729715},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":1278.2669678380885},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":1313.7003423307174},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":4136.2405576455058},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.83},null,{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":5241.1532731741936},{"$f":"+PotenciaVig!R9*U9*12*(1-$G9)*1000","v":5382.4565240068696},null,1.0548808666023368E-3]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCUCOST"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.7200000000000002E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":1770.5171341092205},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":1815.9127167207394},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":1864.8687433086002},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":1916.5626337272893},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":6034.3777355087486},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.04},null,{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":121.81197029555116},{"$f":"+PotenciaVig!R10*U10*12*(1-$G10)*1000","v":125.09606188684144},null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":3.0925792639686066E-4}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCUCOST","ATH1Et-","ATH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.7200000000000002E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":3416.8733470057396},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":3504.4810596388816},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":3598.959977239148},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":3698.7226245311899},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":11645.583119758023},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.04},null,{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":210.19785250790889},{"$f":"+PotenciaVig!R11*U11*12*(1-$G11)*1000","v":215.86485714015976},null,5.9276185915250383E-4]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCUCOST","ATD1Et-","ATD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.0059999999999999E-2},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":10.778631557998752},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":11.054992769027885},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":11.353029406442086},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":11.667733730895259},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":36.736348403407924},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.84},null,{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":10.550241778736021},{"$f":"+PotenciaVig!R12*U12*12*(1-$G12)*1000","v":10.834679837061161},null,{"$f":"+SUM(W12,O12)/SUM($W$7,$O$7)","v":3.4857166891034441E-6},{"$f":"+X12+P12","v":21.889672606089047}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},null,null,null,null,"MTH1CUCOST","MTH1-","MTH1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":60995.242309519919},{"$f":"+SUM(P14:P16)","v":62559.143899528819},{"$f":"+SUM(Q14:Q16)","v":64245.704648764506},{"$f":"+SUM(R14:R16)","v":66026.58624051261},{"$f":"+SUM(S14:S16)","v":207887.47257716322},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":116061.94199500425},{"$f":"+SUM(X14:X16)","v":119191.01089397876},null,2.89359485853849E-2,{"$f":"+X13+P13","v":181750.15479350759}]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCUCOST","MTH1Et-","MTH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8000000000000005E-4},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":1578.8464077164358},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":1619.3276045100781},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":1662.9838025921163},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":1709.0814718075553},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":5381.1146059907605},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.95},null,{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":81047.486130522826},{"$f":"+PotenciaVig!R14*U14*12*(1-$G14)*1000","v":83232.553550831915},null,1.3503384906501732E-2]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCUCOST"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8000000000000005E-4},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":20953.792563776209},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":21491.042163358365},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":22070.429058919162},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":22682.218143464099},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":71415.913963993196},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.1},null,{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":13009.30181632062},{"$f":"+PotenciaVig!R15*U15*12*(1-$G15)*1000","v":13360.036958358594},null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":5.5504912531128816E-3}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCUCOST","MTH1Et-","MTH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.8000000000000005E-4},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":38462.603338027278},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":39448.774131660379},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":40512.291787253227},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":41635.286625240959},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":131090.44400717926},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.1},null,{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":22005.154048160803},{"$f":"+PotenciaVig!R16*U16*12*(1-$G16)*1000","v":22598.420384788242},null,9.8820724257702892E-3]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CUCOST","MTD1-","MTD1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":424759.21014392882},{"$f":"+SUM(P18:P53)","v":435626.29106213065},{"$f":"+SUM(Q18:Q53)","v":447344.05562652281},{"$f":"+SUM(R18:R53)","v":459717.76460188138},{"$f":"+SUM(S18:S53)","v":1447596.3567865309},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":416357.14658629044},{"$f":"+SUM(X18:X53)","v":427556.33105716232},{"$f":"+SUM(Y18:Y53)","v":0},0.13746123744299255,{"$f":"+X17+P17","v":863182.62211929297}]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CUCOST","MTD1-","MTD1CUCOST",null,null,{"$f":"+M19","v":3.4399999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":1.2}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":420676.27505182073},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":431439.15465036588},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":443044.56466811761},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":455299.61940293328},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":1433660.3953300572},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":410819.29445239872},{"$f":"+PotenciaVig!R19*U19*12*(1-$G19)*1000","v":421870.40295237728}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":4055.8148756760415},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":4159.8048770709793},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":4271.9509710363091},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":4390.3688308257133},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":13823.260172761991},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":5449.5566501782778},{"$f":"+PotenciaVig!R20*U20*12*(1-$G20)*1000","v":5596.4785259815126}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":0},{"$f":"+PotenciaVig!R21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":27.1202164319985},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":27.33153469375781},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":27.539987368830445},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":27.776368122361266},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":112.7012837116457},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":88.295483713462545},{"$f":"+PotenciaVig!R22*U22*12*(1-$G22)*1000","v":89.449578803477763}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!R23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!R24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCUCOST","MTD1Et-","MTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!R25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCUCOST"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!R26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CUCOST","MTD2-","MTD2CUCOST",null,null,{"$f":"+M28","v":3.4399999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":1.2}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!R28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!R29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!R30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!R31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!R32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!R33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCUCOST","MTD2Et-","MTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!R34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCUCOST"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!R35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CUCOST","MTD3-","MTD3CUCOST",null,null,{"$f":"+M37","v":3.4399999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":1.2}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!R37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!R38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!R39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!R40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!R41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!R42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCUCOST","MTD3Et-","MTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!R43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCUCOST"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!R44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CUCOST","MTD4-","MTD4CUCOST",null,null,{"$f":"+M46","v":3.4399999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":1.2}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!R46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!R47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!R48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!R49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!R50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!R51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCUCOST","MTD4Et-","MTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!R52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCUCOST"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.4399999999999999E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":1.2},null,{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!R53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CUCOST","BTH1-","BTH1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":21023.498531207752},{"$f":"+SUM(P55:P57)","v":21562.535373026709},{"$f":"+SUM(Q55:Q57)","v":22143.849686927137},{"$f":"+SUM(R55:R57)","v":22757.67398060533},{"$f":"+SUM(S55:S57)","v":71653.489828014775},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":55747.987232357016},{"$f":"+SUM(X55:X57)","v":57250.971673516062},null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":1.2546544064867727E-2},{"$f":"+X54+P54","v":78813.507046542771}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCUCOST","BTH1Et-","BTH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.0020000000000002E-2},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":1472.5535433249238},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":1510.3094196946395},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":1551.0265463635851},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":1594.0207767145887},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":5018.8411876935133},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.15},null,{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":10389.535348259802},{"$f":"+PotenciaVig!R55*U55*12*(1-$G55)*1000","v":10669.640707296749},null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":1.9385872176291609E-3}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCUCOST"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.0020000000000002E-2},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":9067.5808627705028},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":9300.0711946698466},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":9550.7960937704192},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":9815.5427728351733},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":30904.647585213435},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.15},null,{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":28334.241542856926},{"$f":"+PotenciaVig!R56*U56*12*(1-$G56)*1000","v":29098.142201968771},null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":6.1124727267069636E-3}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCUCOST","BTH1Et-","BTH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":3.0020000000000002E-2},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":10483.364125112324},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":10752.154758662222},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":11042.027046793133},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":11348.110431055566},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":35730.00105510783},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.15},null,{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":17024.21034124029},{"$f":"+PotenciaVig!R57*U57*12*(1-$G57)*1000","v":17483.18876425055},null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":4.495484120531603E-3}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CUCOST","BTD1-","BTD1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":578460.70097212167},{"$f":"+SUM(P59:P94)","v":593286.5347233885},{"$f":"+SUM(Q59:Q94)","v":609274.77941700874},{"$f":"+SUM(R59:R94)","v":626157.31805251259},{"$f":"+SUM(S59:S94)","v":1971514.915897548},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":571840.77814963344},{"$f":"+SUM(X59:X94)","v":587234.94035741151},{"$f":"+SUM(Y59:Y94)","v":0},{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.18799047657005358},{"$f":"+X58+P58","v":1180521.4750808}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CUCOST","BTD1-","BTD1CUCOST",null,null,{"$f":"+M60","v":2.6199999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0.75}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":157637.02771275103},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":161673.67734790558},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":166026.56941111971},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":170623.03233446431},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":537242.63181598368},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q60*U60*12*(1-$G60)*1000","v":216960.80092927386},{"$f":"+PotenciaVig!R60*U60*12*(1-$G60)*1000","v":222787.96519949575}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":650.80601628583338},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":667.49250731560846},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":685.48774499110209},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":704.48936561457583},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":2218.1142781124377},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q61*U61*12*(1-$G61)*1000","v":1174.1603622107784},{"$f":"+PotenciaVig!R61*U61*12*(1-$G61)*1000","v":1205.816119547326}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!R62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q63*U63*12*(1-$G63)*1000","v":0},{"$f":"+PotenciaVig!R63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!R64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!R65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCUCOST","BTD1Et-","BTD1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q66*U66*12*(1-$G66)*1000","v":0},{"$f":"+PotenciaVig!R66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCUCOST"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!R67*V67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CUCOST","BTD2-","BTD2CUCOST",null,null,{"$f":"+M69","v":2.6199999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0.75}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":140753.38098707667},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":144361.63821751054},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":148252.85304161932},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":152361.7003500906},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":479720.69940251875},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q69*U69*12*(1-$G69)*1000","v":141932.32991229033},{"$f":"+PotenciaVig!R69*U69*12*(1-$G69)*1000","v":145758.18782713223}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":434.36848030092011},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":445.50557118327453},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":457.51616089227463},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":470.19844235085287},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":1480.4394919642432},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q70*U70*12*(1-$G70)*1000","v":290.51390405215136},{"$f":"+PotenciaVig!R70*U70*12*(1-$G70)*1000","v":298.34625638284365}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!R71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q72*U72*12*(1-$G72)*1000","v":0},{"$f":"+PotenciaVig!R72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!R73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!R74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCUCOST","BTD2Et-","BTD2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q75*U75*12*(1-$G75)*1000","v":0},{"$f":"+PotenciaVig!R75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCUCOST"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!R76*V76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CUCOST","BTD3-","BTD3CUCOST",null,null,{"$f":"+M78","v":2.6199999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0.75}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":60527.182784128061},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":62079.083453929677},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":63752.702032695335},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":65519.917663606961},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":206292.20533884951},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q78*U78*12*(1-$G78)*1000","v":51507.286968983113},{"$f":"+PotenciaVig!R78*U78*12*(1-$G78)*1000","v":52895.940708140231}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":1287.7446694972268},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":1320.7620961012994},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":1356.3691292464489},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":1393.9674842975187},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":4388.9650164519508},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q79*U79*12*(1-$G79)*1000","v":962.32730717275126},{"$f":"+PotenciaVig!R79*U79*12*(1-$G79)*1000","v":988.27197426816952}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!R80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!R81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!R82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!R83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCUCOST","BTD3Et-","BTD3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!R84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCUCOST"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!R85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CUCOST","BTD4-","BTD4CUCOST",null,null,{"$f":"+M87","v":2.6199999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0.75}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":217170.19032208197},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":222738.37552944251},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":228743.2818964445},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":235084.01241208776},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":740171.86055366741},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q87*U87*12*(1-$G87)*1000","v":159013.3587656504},{"$f":"+PotenciaVig!R87*U87*12*(1-$G87)*1000","v":163300.41227244498}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q88*U88*12*(1-$G88)*1000","v":0},{"$f":"+PotenciaVig!R88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!R89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!R90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!R91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!R92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!R93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},"BTD4EtCUCOST","BTD4Et-","BTD4PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":2.6199999999999999E-3},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0.75},null,{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!R94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CUCOST","BTS1-","BTS1CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":3860169.1487860121},{"$f":"+SUM(P96:P122)","v":3920131.9226749931},{"$f":"+SUM(Q96:Q122)","v":3982720.7929763896},{"$f":"+SUM(R96:R122)","v":4050007.0172767583},{"$f":"+SUM(S96:S122)","v":13515349.670221744},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.63085638947047773},{"$f":"+X95+P95","v":3920131.9226749931}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CUCOST","BTS1-","BTS1CUCOST",null,null,{"$f":"+M97","v":6.5500000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":925388.81393713551},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":936589.30884510174},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":947976.50477736979},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":960380.63336906885},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":3093502.5915364204},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!R97*V97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":283.31776751571545},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":290.62950604349663},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":298.53357748146561},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":306.8912405437012},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":965.89440203396862},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!R98*V98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCUCOST"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":308758.91839648725},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":312298.41355816112},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":315859.86668240157},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":319748.44233283552},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":1031169.0056672485},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!R99*V99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCUCOST",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!R100*V100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":1231.7871985749146},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":1246.1990248256684},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":1260.7124665581146},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":1276.5333102620782},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":4115.172722304168},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!R101*V101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!R102*V102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":6.8139237976660194},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":6.9900550281467178},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":7.180565427936112},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":7.3820762432928291},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":23.231828685891649},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!R103*V103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCUCOST","BTS1Et-","BTS1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0},{"$f":"+PotenciaVig!R104*V104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CUCOST","BTS2-","BTS2CUCOST",null,null,{"$f":"+M106","v":6.5500000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":712994.0060093404},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":723855.99040858995},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":735083.90621424979},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":747145.69183129061},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":2394075.1504470301},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!R106*V106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":765.22717359007743},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":784.89276933028816},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":806.11876869292803},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":828.5428604804456},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":2608.3530626371853},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!R107*V107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":194956.73824254767},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":194749.4305317874},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":194438.40384275842},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":194314.18266981881},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":1045919.9295869163},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!R108*V108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":60666.646443223392},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":61038.229474976455},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":61398.533485988657},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":61820.493645796305},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":263312.89079012279},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!R109*V109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":1207.2891242192327},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":1207.6238699162411},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":1207.3942511345979},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":1208.3345306440872},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":6246.2756687927968},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!R110*V110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!R111*V111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":17.732511261425536},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":18.188414127308885},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":18.680568457186833},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":19.200549361235858},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":60.444154813162825},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!R112*V112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCUCOST","BTS2Et-","BTS2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!R113*V113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CUCOST","BTS3-","BTS3CUCOST",null,null,{"$f":"+M115","v":6.5500000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":1510024.6436547756},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":1542712.5345571539},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":1577553.4764672194},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":1614507.199711455},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":5117267.9681714326},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!R115*V115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":8135.9294430690379},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":8344.6741387081202},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":8569.8471908740685},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":8807.6474674535839},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":27730.158007100046},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!R116*V116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!R117*V117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":135731.28496047418},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":136988.81752124327},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":138241.63411777493},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":139635.84168150439},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":528374.28760802769},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!R118*V118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":-21.683431821833075},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!R119*V119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!R120*V120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!R121*V121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCUCOST","BTS3Et-","BTS3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5500000000000003E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!R122*V122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CUCOST","0-","0CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!R123*V123*12*(1-$G143)*1000","v":0},null,null,{"$f":"+X123+P123","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CUCOST"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CUCOST"},null,null,{"$f":"+M128+M132+M136","v":6.2100000000000002E-3},0,287.41738079958202,294.79692360586353,302.75931676302537,311.16949500168795,979.65147977830179,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},null,{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":4.697179945581113E-5},{"$f":"+X127+P127","v":294.79692360586353}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CUCOST","BTSH1-","BTSH1CUCOST",null,null,{"$f":"+M129","v":6.2100000000000002E-3},{"$f":"+SUM(N129:N131)","v":0},287.41738079958202,294.79692360586353,302.75931676302537,311.16949500168795,979.65147977830179,null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U128*12*(1-$G128)*1000","v":0},{"$f":"+PotenciaVig!R128*V128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCUCOST","BTSH1Et-","BTSH1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.2100000000000002E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":68.573542105209214},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":70.341987810489968},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":72.25319706250346},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":74.273779177904615},{"$f":"+EnergíaVig!Z129*$M129*(1-$G129)*1000","v":233.77539514215817},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!R129*V129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCUCOST","BTSH1Et-","BTSH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.2100000000000002E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":88.173620454769647},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":90.434368342716525},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":92.872430095506857},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":95.446840354406262},{"$f":"+EnergíaVig!Z130*$M130*(1-$G130)*1000","v":300.51837504478954},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!R130*V130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCUCOST","BTSH1Et-","BTSH1PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.2100000000000002E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":130.67021823960317},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":134.02056745265699},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":137.63368960501506},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":141.44887546937707},{"$f":"+EnergíaVig!Z131*$M131*(1-$G131)*1000","v":445.35770959135397},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!R131*V131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CUCOST","BTSH2-","BTSH2CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!R132*V132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCUCOST","BTSH2Et-","BTSH2PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Z133*$M133*(1-$G133)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!R133*V133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCUCOST","BTSH2Et-","BTSH2PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Z134*$M134*(1-$G134)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!R134*V134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCUCOST","BTSH2Et-","BTSH2PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Z135*$M135*(1-$G135)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!R135*V135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CUCOST","BTSH3-","BTSH3CUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!R136*V136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCUCOST","BTSH3Et-","BTSH3PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Z137*$M137*(1-$G137)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!R137*V137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCUCOST","BTSH3Et-","BTSH3PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Z138*$M138*(1-$G138)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!R138*V138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCUCOST","BTSH3Et-","BTSH3PfpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Z139*$M139*(1-$G139)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!R139*V139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CUCOST"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O164)","v":1236.3044629486469},{"$f":"+SUM(P141:P164)","v":1251.0745443216072},{"$f":"+SUM(Q141:Q164)","v":1266.0542180836933},{"$f":"+SUM(R141:R164)","v":1282.3804698339991},{"$f":"+SUM(S141:S164)","v":4131.9005636219645},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W164)","v":0},{"$f":"+SUM(X141:X164)","v":0},null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":2.0204569792681298E-4},{"$f":"+X140+P140","v":1251.0745443216072}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CUCOST","BTS Prepago1-","BTS Prepago1CUCOST",null,null,{"$f":"+M142","v":6.5599999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":926.78017008665779},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":937.99776498685003},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":949.40234595107586},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":961.82541214367825},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":3098.1549841336046},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!R142*V142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0.28375031372566312},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0.2910732152130287},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0.2989893539356358},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0.3073597767888061},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0.96736904997600515},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!R143*V143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":309.23030605816126},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":312.77520502924227},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":316.34209548649682},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":320.23660789364902},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":1032.7433094926946},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!R144*V144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12))+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*0.6*12)+(ClientesVig!R145*0.6*12)*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*0.6*12)+(ClientesVig!S145*0.6*12)*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*0.6*12)+(ClientesVig!T145*0.6*12)*(1-$G145))*$M145*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!R145*V145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":1.023649010214254E-2},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":1.050109030182652E-2},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":1.0787292184868904E-2},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":1.1090019883053651E-2},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":3.4900945689950204E-2},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!R146*V146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!R147*V147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCUCOST","BTS Prepago1Et-","BTS Prepago1PpCUCOST",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!R148*V148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1EtCUCOST"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCUCOST"},null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.5599999999999999E-3},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q149*U149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!R149*V149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CPET","index":29,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Pérdida de Energía en Transmisión"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CPST",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ClientesVig!Q100","v":0},null,"MTD/BTD",10,30,50]
["-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O140)","v":82126.750271171113},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P127,P140)","v":83561.966204359662},85287.350104773694,87123.872281159856,284288.60866526043,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W127,W140)","v":0},{"$f":"+SUM(X8,X12,X13,X17,X54,X95,X123,X58,X127,X140)","v":0},null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":0.99999999999999989}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CPST"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1-"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H8,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I8,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":188.26425024663772},null,null,null,{"$f":"+SUM(S9:S11)","v":641.65298273271401},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":2.2923621064393188E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},"Et",{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EtCPST",{"$f":"+B9&C9&E9&$A$4","v":"ATH1Et-"},"ATH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H9,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":35.693941978550669},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":36.609125040381514},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":37.596087289355545},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":38.638245362668158},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":121.65413404839724},null,{"$f":"+IFERROR(VLOOKUP(J9,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":0},null,null,4.3462016773699474E-4]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Et",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EtCPST"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1Et-"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H10,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":52.074033356153542},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":53.409197550609989},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":54.849080685547065},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":56.369489227273206},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":177.48169810319845},null,{"$f":"+IFERROR(VLOOKUP(J10,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":0},null,null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":6.3406908448480339E-4}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Et",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EtCPST","ATH1Et-","ATH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H11,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":100.49627491193351},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":103.07297234232006},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":105.85176403644554},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":108.78595954503498},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":342.51715058111824},null,{"$f":"+IFERROR(VLOOKUP(J11,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":0},null,null,1.2236728542175208E-3]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPST","ATD1Et-","ATD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H12,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":8.5714763880705799E-2},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":8.7912467348134293E-2},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":9.0282540011467904E-2},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":9.2785158893799291E-2},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":0.2921379594704408},null,{"$f":"+IFERROR(VLOOKUP(J12,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":0},null,null,{"$f":"+SUM(W12,O12)/SUM($W$7,$O$7)","v":1.0436887323276224E-6}]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},null,null,null,null,"MTH1CPST","MTH1-","MTH1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H13,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":7175.9108599435203},{"$f":"+SUM(P14:P16)","v":7359.8992822975088},{"$f":"+SUM(Q14:Q16)","v":7558.3181939722954},{"$f":"+SUM(R14:R16)","v":7767.8336753544254},{"$f":"+SUM(S14:S16)","v":24457.349714960379},null,{"$f":"+IFERROR(VLOOKUP(J13,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,null,8.7376047831548925E-2]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},"Et",{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EtCPST","MTH1Et-","MTH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H14,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":185.74663620193363},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":190.50912994236214},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":195.64515324613131},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":201.06840844794769},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":633.0723065871482},null,{"$f":"+IFERROR(VLOOKUP(J14,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":0},null,null,2.261706880993392E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Et",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EtCPST"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1Et-"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H15,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":2465.1520663266128},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":2528.3579015715727},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":2596.5210657551961},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":2668.4962521722468},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":8401.8722310580251},null,{"$f":"+IFERROR(VLOOKUP(J15,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":0},null,null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":3.0016432626239604E-2}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Et",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EtCPST","MTH1Et-","MTH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H16,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":4525.0121574149734},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":4641.0322507835745},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":4766.1519749709678},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":4898.269014734231},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":15422.405177315208},null,{"$f":"+IFERROR(VLOOKUP(J16,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":0},null,null,5.5097908324315915E-2]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPST","MTD1-","MTD1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H17,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":9878.1211661378784},{"$f":"+SUM(P18:P53)","v":10130.843978189085},{"$f":"+SUM(Q18:Q53)","v":10403.350130849369},{"$f":"+SUM(R18:R53)","v":10691.110804694914},{"$f":"+SUM(S18:S53)","v":33665.03155317514},null,{"$f":"+IFERROR(VLOOKUP(J17,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":0},{"$f":"+SUM(X18:X53)","v":0},{"$f":"+SUM(Y18:Y53)","v":0},0.12027897285015778]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPST","MTD1-","MTD1CPST",null,null,{"$f":"+M19","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H19,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":9783.1691872516458},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":10033.468712799207},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":10303.361969025993},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":10588.363241928681},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":33340.939426280405},null,{"$f":"+IFERROR(VLOOKUP(J19,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":0}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H20,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":94.321276178512633},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":96.739648303976267},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":99.347697000844391},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":102.10160071687707},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":321.47116680841845},null,{"$f":"+IFERROR(VLOOKUP(J20,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":0}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H21,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J21,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H22,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":0.63070270772089532},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":0.63561708590134447},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":0.64046482253094061},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":0.64596204935723878},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":2.6209600863173423},null,{"$f":"+IFERROR(VLOOKUP(J22,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":0}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H23,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J23,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H24,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J24,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPST","MTD1Et-","MTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H25,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J25,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCPST"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1Et-"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H26,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J26,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPST","MTD2-","MTD2CPST",null,null,{"$f":"+M28","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H28,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J28,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H29,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J29,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H30,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J30,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H31,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J31,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H32,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J32,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H33,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J33,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPST","MTD2Et-","MTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H34,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J34,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCPST"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2Et-"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H35,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J35,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPST","MTD3-","MTD3CPST",null,null,{"$f":"+M37","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H37,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J37,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H38,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J38,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H39,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J39,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H40,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J40,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H41,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J41,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H42,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J42,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPST","MTD3Et-","MTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H43,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J43,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCPST"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3Et-"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H44,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J44,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPST","MTD4-","MTD4CPST",null,null,{"$f":"+M46","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H46,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J46,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H47,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J47,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H48,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J48,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H49,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J49,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H50,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J50,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H51,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J51,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPST","MTD4Et-","MTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H52,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J52,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCPST"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4Et-"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H53,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J53,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPST","BTH1-","BTH1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H54,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":56.025312541526318},{"$f":"+SUM(P55:P57)","v":57.461786470424279},{"$f":"+SUM(Q55:Q57)","v":59.010925214995709},{"$f":"+SUM(R55:R57)","v":60.646699481959573},{"$f":"+SUM(S55:S57)","v":190.94867375886685},null,{"$f":"+IFERROR(VLOOKUP(J54,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":6.821810476676421E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},"Et",{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EtCPST","BTH1Et-","BTH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H55,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":3.9241933199864727},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":4.0248085801322837},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":4.133315246805024},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":4.2478901444759201},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":13.374660060475719},null,{"$f":"+IFERROR(VLOOKUP(J55,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":0},null,null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":4.7782157543423203E-5}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Et",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EtCPST"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1Et-"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H56,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":24.16410622990141},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":24.783667407514585},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":25.45182170225295},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":26.157342499227642},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":82.357488568190362},null,{"$f":"+IFERROR(VLOOKUP(J56,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":0},null,null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":2.9422942159667697E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Et",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EtCPST","BTH1Et-","BTH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H57,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":27.93701299163844},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":28.65331048277741},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":29.425788265937737},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":30.241466838256009},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":95.21652513020075},null,{"$f":"+IFERROR(VLOOKUP(J57,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":0},null,null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":3.4016946852754193E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPST","BTD1-","BTD1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H58,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":17662.922167087687},{"$f":"+SUM(P59:P94)","v":18115.619380866825},{"$f":"+SUM(Q59:Q94)","v":18603.810058534618},{"$f":"+SUM(R59:R94)","v":19119.307421450765},{"$f":"+SUM(S59:S94)","v":60198.928729696119},null,{"$f":"+IFERROR(VLOOKUP(J58,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":0},{"$f":"+SUM(X59:X94)","v":0},{"$f":"+SUM(Y59:Y94)","v":0},{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.2150690500813337}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPST","BTD1-","BTD1CPST",null,null,{"$f":"+M60","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H60,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":4813.3443576412537},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":4936.6008350505535},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":5069.5135698051827},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":5209.8635827317348},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":16404.355169953702},null,{"$f":"+IFERROR(VLOOKUP(J60,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q60*U60*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H61,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":19.871939428575068},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":20.381450605056752},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":20.93092351117869},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":21.511125667620643},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":67.728680247708027},null,{"$f":"+IFERROR(VLOOKUP(J61,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q61*U61*12*(1-$G77)*1000","v":0}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H62,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J62,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q62*U62*12*(1-$G78)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H63,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J63,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q63*U63*12*(1-$G79)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H64,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J64,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q64*U64*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H65,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J65,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q65*U65*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPST","BTD1Et-","BTD1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H66,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J66,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q66*U66*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCPST"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1Et-"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H67,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J67,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPST","BTD2-","BTD2CPST",null,null,{"$f":"+M69","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H69,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":4297.8131599107382},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":4407.988953206429},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":4526.8046730265451},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":4652.2656595447515},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":14647.96028709981},null,{"$f":"+IFERROR(VLOOKUP(J69,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q69*U69*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H70,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":13.26315970384489},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":13.603223547580905},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":13.969959111214493},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":14.357204346590928},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":45.204259296618119},null,{"$f":"+IFERROR(VLOOKUP(J70,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q70*U70*12*(1-$G86)*1000","v":0}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H71,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J71,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q71*U71*12*(1-$G87)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H72,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J72,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q72*U72*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H73,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J73,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q73*U73*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H74,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J74,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q74*U74*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPST","BTD2Et-","BTD2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H75,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J75,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q75*U75*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCPST"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2Et-"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H76,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J76,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPST","BTD3-","BTD3CPST",null,null,{"$f":"+M78","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H78,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":1848.1582529504749},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":1895.5445329444181},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":1946.6473903113078},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":2000.6081729345638},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":6298.9986363007483},null,{"$f":"+IFERROR(VLOOKUP(J78,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q78*U78*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H79,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":39.320447923579451},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":40.32861362141373},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":41.415851274700735},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":42.563892650305917},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":134.01419897563213},null,{"$f":"+IFERROR(VLOOKUP(J79,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q79*U79*12*(1-$G95)*1000","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H80,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J80,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q80*U80*12*(1-$G96)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H81,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J81,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q81*U81*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H82,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J82,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q82*U82*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H83,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J83,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q83*U83*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPST","BTD3Et-","BTD3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H84,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J84,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q84*U84*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCPST"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3Et-"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H85,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J85,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPST","BTD4-","BTD4CPST",null,null,{"$f":"+M87","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H87,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":6631.1508495292219},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":6801.1717718913742},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":6984.5276914944907},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":7178.1377835752},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":22600.667497821909},null,{"$f":"+IFERROR(VLOOKUP(J87,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q87*U87*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H88,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J88,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q88*U88*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H89,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J89,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q89*U89*12*(1-$G105)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H90,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J90,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q90*U90*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H91,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J91,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q91*U91*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H92,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J92,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q92*U92*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPST","BTD4Et-","BTD4PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H93,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J93,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q93*U93*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCPST"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4Et-"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H94,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J94,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPST","BTS1-","BTS1CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H95,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":47147.104107310079},{"$f":"+SUM(P96:P122)","v":47879.473864732739},{"$f":"+SUM(Q96:Q122)","v":48643.918082154363},{"$f":"+SUM(R96:R122)","v":49465.734562158876},{"$f":"+SUM(S96:S122)","v":165072.97307141061},null,{"$f":"+IFERROR(VLOOKUP(J95,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.57407731283213925}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPST","BTS1-","BTS1CPST",null,null,{"$f":"+M97","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H97,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":11302.458796178755},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":11439.258733985977},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":11578.338989647264},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":11729.839796874125},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":37783.237759223455},null,{"$f":"+IFERROR(VLOOKUP(J97,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H98,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":3.4603696795812575},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":3.5496733562564478},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":3.6462116333614127},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":3.7482899608390996},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":11.797183536292748},null,{"$f":"+IFERROR(VLOOKUP(J98,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCPST"},"BTS1Et-",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H99,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":3771.1012933922107},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":3814.3317686492969},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":3857.8304327621568},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":3905.324486507915},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":12594.43060356945},null,{"$f":"+IFERROR(VLOOKUP(J99,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPST",{"$f":"+B100&C100&E100&$A$4","v":"BTS1Et-"},"BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H100,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*0.6*12)+(ClientesVig!R100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*0.6*12)+(ClientesVig!S100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*0.6*12)+(ClientesVig!T100*0.6*12)*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J100,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H101,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":15.044729142899719},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":15.22075144825244},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":15.398014858725064},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":15.591246537552099},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":50.261651570127256},null,{"$f":"+IFERROR(VLOOKUP(J101,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H102,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J102,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H103,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":8.3223496765386498E-2},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":8.5374717901028616E-2},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":8.770156247860901E-2},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":9.0162763276858973E-2},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0.28374752593455455},null,{"$f":"+IFERROR(VLOOKUP(J103,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCPST","BTS1Et-","BTS1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H104,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J104,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q104*U104*12*(1-$G104)*1000","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPST","BTS2-","BTS2CPST",null,null,{"$f":"+M106","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H106,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":8708.3237375186618},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":8840.9891958301068},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":8978.1240453648825},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":9125.4435643516408},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":29240.612524543878},null,{"$f":"+IFERROR(VLOOKUP(J106,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H107,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":9.3462860896498015},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":9.5864765719729856},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":9.8457254191502681},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":10.119607456249717},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":31.857747329919821},null,{"$f":"+IFERROR(VLOOKUP(J107,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H108,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":2381.1510014356963},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":2378.6189988615256},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":2374.8201996062098},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":2373.3029944405353},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":12774.5945598402},null,{"$f":"+IFERROR(VLOOKUP(J108,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H109,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":740.96667411570559},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":745.50509282413987},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":749.90575250062489},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":755.05946437613818},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":3216.0353073602782},null,{"$f":"+IFERROR(VLOOKUP(J109,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H110,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":14.745516020998263},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":14.749604518060961},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":14.746800013857683},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":14.758284343744577},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":76.29038984785096},null,{"$f":"+IFERROR(VLOOKUP(J110,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H111,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J111,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H112,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":0.2165802902158844},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":0.22214856949384901},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":0.22815961474426666},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":0.2345105265494456},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":0.73824921909206498},null,{"$f":"+IFERROR(VLOOKUP(J112,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCPST","BTS2Et-","BTS2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H113,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J113,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPST","BTS3-","BTS3CPST",null,null,{"$f":"+M115","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H115,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":18443.049082806421},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":18842.290498407987},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":19267.828720210313},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":19719.171904872735},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":62500.982817361008},null,{"$f":"+IFERROR(VLOOKUP(J115,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H116,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":99.370130602369926},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":101.91968413689308},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":104.66988935418709},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":107.57432021317356},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":338.68895275847387},null,{"$f":"+IFERROR(VLOOKUP(J116,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H117,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J117,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H118,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":1657.7866865401425},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":1673.1458628548799},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":1688.4474396064113},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":1705.4759289344047},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":6453.4264135331623},null,{"$f":"+IFERROR(VLOOKUP(J118,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H119,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":-0.26483580851093835},null,{"$f":"+IFERROR(VLOOKUP(J119,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H120,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J120,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H121,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J121,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCPST","BTS3Et-","BTS3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H122,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J122,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CPST","0-","0CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H123,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J123,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CPST"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1-"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CPST"},null,null,{"$f":"+M128+M132+M136","v":6.9999999999999994E-5},0,3.2398094454059168,3.3229926976506352,3.412745921644408,3.5075466425311039,11.042770303459115,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},{"$f":"+Y128+Y132+Y136","v":0},{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":3.9448893749095347E-5}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CPST","BTSH1-","BTSH1CPST",null,null,{"$f":"+M129","v":6.9999999999999994E-5},{"$f":"+SUM(N129:N131)","v":0},3.2398094454059168,3.3229926976506352,3.412745921644408,3.5075466425311039,11.042770303459115,null,{"$f":"+IFERROR(VLOOKUP(J128,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},"Et",{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EtCPST","BTSH1Et-","BTSH1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H129,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.9999999999999994E-5},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":0.77297068395565938},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":0.79290485454658566},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":0.81444827606686654},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":0.8372245640021454},{"$f":"+EnergíaVig!Z129*$M129*(1-$G129)*1000","v":2.635149381634633},null,{"$f":"+IFERROR(VLOOKUP(J129,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Et",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EtCPST","BTSH1Et-","BTSH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H130,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.9999999999999994E-5},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":0.99390554457872371},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":1.0193890151352909},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":1.0468711927029757},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":1.0758903099530495},{"$f":"+EnergíaVig!Z130*$M130*(1-$G130)*1000","v":3.3874857090394945},null,{"$f":"+IFERROR(VLOOKUP(J130,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Et",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EtCPST","BTSH1Et-","BTSH1PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H131,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":6.9999999999999994E-5},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":1.4729332168715334},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":1.5106988279687583},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":1.5514264528745658},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":1.5944317685759091},{"$f":"+EnergíaVig!Z131*$M131*(1-$G131)*1000","v":5.0201352127849876},null,{"$f":"+IFERROR(VLOOKUP(J131,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPST","BTSH2-","BTSH2CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H132,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J132,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},"Et",{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EtCPST","BTSH2Et-","BTSH2PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H133,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Z133*$M133*(1-$G133)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J133,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Et",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EtCPST","BTSH2Et-","BTSH2PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H134,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Z134*$M134*(1-$G134)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J134,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Et",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EtCPST","BTSH2Et-","BTSH2PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H135,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Z135*$M135*(1-$G135)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J135,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPST","BTSH3-","BTSH3CPST",null,null,{"$f":"+IFERROR(VLOOKUP(H136,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J136,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},"Et",{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EtCPST","BTSH3Et-","BTSH3PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H137,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Z137*$M137*(1-$G137)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J137,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Et",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EtCPST","BTSH3Et-","BTSH3PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H138,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Z138*$M138*(1-$G138)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J138,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Et",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EtCPST","BTSH3Et-","BTSH3PfpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H139,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Z139*$M139*(1-$G139)*1000","v":0},null,{"$f":"+IFERROR(VLOOKUP(J139,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CPST"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1-"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H140,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(O141:O164)","v":15.076883694495693},{"$f":"+SUM(P141:P164)","v":15.257006638068383},{"$f":"+SUM(Q141:Q164)","v":15.439685586386503},{"$f":"+SUM(R141:R164)","v":15.638786217487796},{"$f":"+SUM(S141:S164)","v":50.389031263682519},null,{"$f":"+IFERROR(VLOOKUP(J140,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+SUM(W141:W164)","v":0},null,null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":1.8358066823189666E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPST","BTS Prepago1-","BTS Prepago1CPST",null,null,{"$f":"+M142","v":8.0000000000000007E-5},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H142,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":11.302197196178755},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":11.438997133985978},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":11.578077389647268},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":11.729578196874126},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":37.782377855287869},null,{"$f":"+IFERROR(VLOOKUP(J142,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H143,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":3.4603696795812576E-3},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":3.5496733562564472E-3},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":3.6462116333614123E-3},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":3.748289960839099E-3},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":1.1797183536292746E-2},null,{"$f":"+IFERROR(VLOOKUP(J143,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H144,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":3.7711012933922103},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":3.8143317686492968},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":3.8578304327621566},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":3.9053244865079146},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":12.594430603569448},null,{"$f":"+IFERROR(VLOOKUP(J144,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H145,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12))+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*0.6*12)+(ClientesVig!R145*0.6*12)*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*0.6*12)+(ClientesVig!S145*0.6*12)*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*0.6*12)+(ClientesVig!T145*0.6*12)*(1-$G145))*$M145*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J145,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H146,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":1.2483524514807977E-4},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":1.2806207685154292E-4},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":1.3155234371791348E-4},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":1.3524414491528842E-4},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":4.2562128890183176E-4},null,{"$f":"+IFERROR(VLOOKUP(J146,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H147,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J147,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPST","BTS Prepago1Et-","BTS Prepago1PpCPST",null,null,{"$f":"+IFERROR(VLOOKUP(H148,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J148,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1EtCPST"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1Et-"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCPST"},null,null,{"$f":"+IFERROR(VLOOKUP(H149,PliegoVig!$B$7:$C$368,2,FALSE),0)+IFERROR(VLOOKUP(I149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":8.0000000000000007E-5},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(VLOOKUP(J149,PliegoVig!$B$7:$C$368,2,FALSE),0)","v":0},null,{"$f":"+PotenciaVig!Q149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CPERDP","index":30,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Pérdidas de Potencia en Distribución"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CPP",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["CPFP",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O140)","v":0},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P127,P140)","v":0},0,0,0,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W127,W140)","v":0},0,null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":0}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CPP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1CPFP"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H8),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I8),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":0},null,null,null,{"$f":"+SUM(S9:S11)","v":0},null,null,null,{"$f":"+SUM(W9:W11)","v":0},null,null,{"$f":"+IFERROR(SUM(W8,O8)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},{"$f":"+ITV_CD!E9","v":"Ep"},{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EpCPP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1EpCPFP"},"ATH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H9),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I9),0)","v":0},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":0},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":0},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J9),0)","v":0},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W9,O9)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Efp",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EfpCPP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1EfpCPFP"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H10),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I10),0)","v":0},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":0},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":0},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J10),0)","v":0},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Efp",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EfpCPP","ATH1EfpCPFP","ATH1PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H11),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I11),0)","v":0},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":0},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":0},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J11),0)","v":0},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPP","ATD1EtCPFP","ATD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H12),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I12),0)","v":0},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":0},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":0},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J12),0)","v":0},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},{"$f":"+ITV_CD!D13","v":""},{"$f":"+ITV_CD!E13","v":0},{"$f":"+ITV_CD!F13","v":0},{"$f":"+ITV_CD!G13","v":""},"MTH10CPP","MTH10CPFP","MTH10CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H13),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I13),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":0},null,null,null,{"$f":"+SUM(S14:S16)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J13),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":0},null,null,0]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},{"$f":"+ITV_CD!E14","v":"Ep"},{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EpCPP","MTH1EpCPFP","MTH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H14),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I14),0)","v":0},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":0},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":0},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J14),0)","v":0},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Efp",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EfpCPP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1EfpCPFP"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H15),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I15),0)","v":0},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":0},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":0},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J15),0)","v":0},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Efp",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EfpCPP","MTH1EfpCPFP","MTH1PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H16),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I16),0)","v":0},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":0},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":0},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J16),0)","v":0},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPP","MTD1CPFP","MTD1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H17),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I17),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":0},{"$f":"+SUM(P18:P53)","v":0},{"$f":"+SUM(Q18:Q53)","v":0},{"$f":"+SUM(R18:R53)","v":0},{"$f":"+SUM(S18:S53)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J17),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":0},{"$f":"+SUM(X18:X53)","v":0},{"$f":"+SUM(Y18:Y53)","v":0},0]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPP","MTD1CPFP","MTD1CPP",null,null,{"$f":"+M19","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H19),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I19),0)","v":0},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":0},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J19),0)","v":0},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H20),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I20),0)","v":0},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":0},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J20),0)","v":0},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H21),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I21),0)","v":0},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J21),0)","v":0},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H22),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I22),0)","v":0},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":0},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J22),0)","v":0},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H23),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I23),0)","v":0},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J23),0)","v":0},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H24),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I24),0)","v":0},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J24),0)","v":0},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPP","MTD1EtCPFP","MTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H25),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I25),0)","v":0},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J25),0)","v":0},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCPP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1EtCPFP"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H26),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I26),0)","v":0},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J26),0)","v":0},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W26,O26)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPP","MTD2CPFP","MTD2CPP",null,null,{"$f":"+M28","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H28),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I28),0)","v":0},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J28),0)","v":0},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H29),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I29),0)","v":0},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J29),0)","v":0},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H30),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I30),0)","v":0},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J30),0)","v":0},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H31),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I31),0)","v":0},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J31),0)","v":0},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H32),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I32),0)","v":0},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J32),0)","v":0},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H33),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I33),0)","v":0},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J33),0)","v":0},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPP","MTD2EtCPFP","MTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H34),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I34),0)","v":0},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J34),0)","v":0},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCPP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2EtCPFP"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H35),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I35),0)","v":0},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J35),0)","v":0},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W35,O35)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPP","MTD3CPFP","MTD3CPP",null,null,{"$f":"+M37","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H37),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I37),0)","v":0},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J37),0)","v":0},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H38),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I38),0)","v":0},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J38),0)","v":0},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H39),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I39),0)","v":0},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J39),0)","v":0},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H40),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I40),0)","v":0},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J40),0)","v":0},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H41),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I41),0)","v":0},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J41),0)","v":0},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H42),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I42),0)","v":0},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J42),0)","v":0},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPP","MTD3EtCPFP","MTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H43),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I43),0)","v":0},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J43),0)","v":0},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCPP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3EtCPFP"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H44),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I44),0)","v":0},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J44),0)","v":0},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W44,O44)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPP","MTD4CPFP","MTD4CPP",null,null,{"$f":"+M46","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H46),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I46),0)","v":0},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J46),0)","v":0},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H47),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I47),0)","v":0},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J47),0)","v":0},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H48),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I48),0)","v":0},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J48),0)","v":0},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H49),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I49),0)","v":0},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J49),0)","v":0},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H50),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I50),0)","v":0},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J50),0)","v":0},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H51),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I51),0)","v":0},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J51),0)","v":0},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPP","MTD4EtCPFP","MTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H52),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I52),0)","v":0},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J52),0)","v":0},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCPP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4EtCPFP"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H53),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I53),0)","v":0},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J53),0)","v":0},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W53,O53)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPP","BTH1CPFP","BTH1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H54),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I54),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":0},null,null,null,{"$f":"+SUM(S55:S57)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J54),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":0},null,null,0]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},{"$f":"+ITV_CD!E55","v":"Ep"},{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EpCPP","BTH1EpCPFP","BTH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H55),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I55),0)","v":0},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":0},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":0},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J55),0)","v":0},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Efp",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EfpCPP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1EfpCPFP"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H56),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I56),0)","v":0},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":0},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":0},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J56),0)","v":0},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Efp",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EfpCPP","BTH1EfpCPFP","BTH1PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H57),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I57),0)","v":0},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":0},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":0},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J57),0)","v":0},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPP","BTD1CPFP","BTD1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H58),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I58),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":0},{"$f":"+SUM(P59:P94)","v":0},{"$f":"+SUM(Q59:Q94)","v":0},{"$f":"+SUM(R59:R94)","v":0},{"$f":"+SUM(S59:S94)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J58),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":0},{"$f":"+SUM(X59:X94)","v":0},{"$f":"+SUM(Y59:Y94)","v":0},0]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPP","BTD1CPFP","BTD1CPP",null,null,{"$f":"+M60","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H60),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I60),0)","v":0},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":0},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J60),0)","v":0},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H61),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I61),0)","v":0},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":0},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J61),0)","v":0},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H62),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I62),0)","v":0},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J62),0)","v":0},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H63),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I63),0)","v":0},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J63),0)","v":0},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H64),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I64),0)","v":0},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J64),0)","v":0},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H65),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I65),0)","v":0},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J65),0)","v":0},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPP","BTD1EtCPFP","BTD1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H66),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I66),0)","v":0},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J66),0)","v":0},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCPP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1EtCPFP"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H67),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I67),0)","v":0},null,{"$f":"+EnergíaVig!V67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!W67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!X67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Y67*$M67*(1-$G67)*1000","v":0},{"$f":"+EnergíaVig!Z67*$M67*(1-$G67)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J67),0)","v":0},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W67,O67)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPP","BTD2CPFP","BTD2CPP",null,null,{"$f":"+M69","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H69),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I69),0)","v":0},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":0},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":0},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J69),0)","v":0},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H70),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I70),0)","v":0},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":0},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":0},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J70),0)","v":0},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H71),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I71),0)","v":0},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J71),0)","v":0},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H72),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I72),0)","v":0},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J72),0)","v":0},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H73),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I73),0)","v":0},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J73),0)","v":0},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H74),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I74),0)","v":0},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J74),0)","v":0},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPP","BTD2EtCPFP","BTD2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H75),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I75),0)","v":0},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J75),0)","v":0},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCPP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2EtCPFP"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H76),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I76),0)","v":0},null,{"$f":"+EnergíaVig!V76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!W76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!X76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Y76*$M76*(1-$G76)*1000","v":0},{"$f":"+EnergíaVig!Z76*$M76*(1-$G76)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J76),0)","v":0},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W76,O76)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPP","BTD3CPFP","BTD3CPP",null,null,{"$f":"+M78","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H78),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I78),0)","v":0},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":0},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":0},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J78),0)","v":0},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H79),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I79),0)","v":0},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":0},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":0},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J79),0)","v":0},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W79,O79)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H80),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I80),0)","v":0},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J80),0)","v":0},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H81),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I81),0)","v":0},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J81),0)","v":0},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H82),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I82),0)","v":0},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J82),0)","v":0},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H83),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I83),0)","v":0},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J83),0)","v":0},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPP","BTD3EtCPFP","BTD3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H84),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I84),0)","v":0},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J84),0)","v":0},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCPP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3EtCPFP"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H85),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I85),0)","v":0},null,{"$f":"+EnergíaVig!V85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!W85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!X85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Y85*$M85*(1-$G85)*1000","v":0},{"$f":"+EnergíaVig!Z85*$M85*(1-$G85)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J85),0)","v":0},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPP","BTD4CPFP","BTD4CPP",null,null,{"$f":"+M87","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0},null,null,null,null,0]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H87),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I87),0)","v":0},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":0},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":0},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J87),0)","v":0},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H88),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I88),0)","v":0},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J88),0)","v":0},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H89),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I89),0)","v":0},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J89),0)","v":0},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H90),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I90),0)","v":0},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J90),0)","v":0},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H91),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I91),0)","v":0},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J91),0)","v":0},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H92),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I92),0)","v":0},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J92),0)","v":0},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPP","BTD4EtCPFP","BTD4PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H93),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I93),0)","v":0},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J93),0)","v":0},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCPP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4EtCPFP"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H94),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I94),0)","v":0},null,{"$f":"+EnergíaVig!V94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!W94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!X94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Y94*$M94*(1-$G94)*1000","v":0},{"$f":"+EnergíaVig!Z94*$M94*(1-$G94)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J94),0)","v":0},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},null,null,0]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPP","BTS1CPFP","BTS1CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H95),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I95),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":0},{"$f":"+SUM(P96:P122)","v":0},{"$f":"+SUM(Q96:Q122)","v":0},{"$f":"+SUM(R96:R122)","v":0},{"$f":"+SUM(S96:S122)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J95),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},0]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPP","BTS1CPFP","BTS1CPP",null,null,{"$f":"+M97","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H97),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I97),0)","v":0},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":0},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":0},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":0},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":0},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J97),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H98),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I98),0)","v":0},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":0},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":0},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":0},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":0},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J98),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCPP"},"BTS1EtCPFP",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H99),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I99),0)","v":0},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":0},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":0},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":0},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":0},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J99),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCPFP"},"BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H100),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I100),0)","v":0},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12))+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12))+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12))+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J100),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H101),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I101),0)","v":0},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":0},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":0},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":0},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":0},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J101),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H102),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I102),0)","v":0},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J102),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H103),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I103),0)","v":0},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":0},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":0},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":0},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":0},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J103),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0}]
[{"$f":"+EnergíaVig!A104","v":"BTS_1 Cruz Roja"},{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1},"BTS1EtCPP","BTS1EtCPFP","BTS1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H104),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I104),0)","v":0},null,{"$f":"+EnergíaVig!V104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!W104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!X104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Y104*$M104*(1-$G104)*1000","v":0},{"$f":"+EnergíaVig!Z104*$M104*(1-$G104)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J104),0)","v":0},null,{"$f":"+PotenciaVig!P104*U104*12*(1-$G104)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W104,O104)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPP","BTS2CPFP","BTS2CPP",null,null,{"$f":"+M106","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H106),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I106),0)","v":0},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":0},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J106),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H107),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I107),0)","v":0},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":0},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J107),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H108),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I108),0)","v":0},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":0},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J108),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H109),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I109),0)","v":0},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":0},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J109),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H110),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I110),0)","v":0},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":0},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J110),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H111),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I111),0)","v":0},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J111),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H112),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I112),0)","v":0},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":0},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J112),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},"BTS2EtCPP","BTS2EtCPFP","BTS2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H113),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I113),0)","v":0},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J113),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W113,O113)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPP","BTS3CPFP","BTS3CPP",null,null,{"$f":"+M115","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H115),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I115),0)","v":0},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":0},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J115),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H116),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I116),0)","v":0},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":0},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J116),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H117),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I117),0)","v":0},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J117),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H118),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I118),0)","v":0},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":0},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J118),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H119),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I119),0)","v":0},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J119),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H120),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I120),0)","v":0},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J120),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H121),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I121),0)","v":0},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J121),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},"BTS3EtCPP","BTS3EtCPFP","BTS3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H122),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I122),0)","v":0},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J122),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},null,null,{"$f":"+IFERROR(SUM(W122,O122)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},{"$f":"+ITV_CD!B123","v":0},null,null,null,null,null,"0CPP","0CPFP","0CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H123),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I123),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J123),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CPP"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1CPFP"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CPP"},null,null,{"$f":"+M128+M132+M136","v":0},0,0,0,0,0,0,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},{"$f":"+Y128+Y132+Y136","v":0},{"$f":"+IFERROR(SUM(W127,O127)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CPP","BTSH1CPFP","BTSH1CPP",null,null,{"$f":"+M129","v":0},{"$f":"+SUM(N129:N131)","v":0},0,0,0,0,0,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J128),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},{"$f":"+ITV_CD!E129","v":"Ep"},{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EpCPP","BTSH1EpCPFP","BTSH1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H129),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I129),0)","v":0},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":0},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":0},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":0},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":0},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J129),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Efp",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EfpCPP","BTSH1EfpCPFP","BTSH1PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H130),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I130),0)","v":0},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":0},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":0},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":0},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":0},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J130),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Efp",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EfpCPP","BTSH1EfpCPFP","BTSH1PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H131),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I131),0)","v":0},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":0},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":0},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":0},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":0},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J131),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPP","BTSH2CPFP","BTSH2CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H132),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I132),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J132),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},{"$f":"+ITV_CD!E133","v":"Ep"},{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EpCPP","BTSH2EpCPFP","BTSH2PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H133),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I133),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J133),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Efp",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EfpCPP","BTSH2EfpCPFP","BTSH2PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H134),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I134),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J134),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Efp",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EfpCPP","BTSH2EfpCPFP","BTSH2PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H135),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I135),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J135),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPP","BTSH3CPFP","BTSH3CPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H136),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I136),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J136),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},{"$f":"+ITV_CD!E137","v":"Ep"},{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EpCPP","BTSH3EpCPFP","BTSH3PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H137),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I137),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J137),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Efp",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EfpCPP","BTSH3EfpCPFP","BTSH3PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H138),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I138),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J138),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Efp",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EfpCPP","BTSH3EfpCPFP","BTSH3PfpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H139),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I139),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J139),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CPP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1CPFP"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H140),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I140),0)","v":0},null,{"$f":"+SUM(O141:O149)","v":0},null,null,null,{"$f":"+SUM(S141:S149)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J140),0)","v":0},null,{"$f":"+SUM(W141:W148)","v":0},null,null,{"$f":"+IFERROR(SUM(W140,O140)/SUM($W$7,$O$7),0)","v":0}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPP","BTS Prepago1CPFP","BTS Prepago1CPP",null,null,{"$f":"+M142","v":0},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H142),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I142),0)","v":0},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":0},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":0},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J142),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H143),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I143),0)","v":0},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J143),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H144),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I144),0)","v":0},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":0},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":0},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J144),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H145),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I145),0)","v":0},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12))+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*(0.6*12-0.01*12))+(ClientesVig!R145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*(0.6*12-0.01*12))+(ClientesVig!S145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*(0.6*12-0.01*12))+(ClientesVig!T145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J145),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H146),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I146),0)","v":0},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":0},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":0},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J146),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H147),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I147),0)","v":0},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J147),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPP","BTS Prepago1EtCPFP","BTS Prepago1PpCPP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H148),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I148),0)","v":0},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J148),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1EtCPP"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1EtCPFP"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCPP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H149),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I149),0)","v":0},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J149),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0}]

{"sheet":"ITV_CPERDE","index":31,"n_rows":149,"n_cols":26,"rows_kept":149,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,20,5,20],[4,25,5,25],[1,15,1,17],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,12,5,12]]}
["Ingreso a Tarifa Vigente - Cargo por Pérdidas de Energía en Distribución"]
["Componente de Costo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Escalones/Bloques en (MWh mes)"]
["CPEP",null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD/BTD",10,30,50]
["CPEFP",null,null,null,null,null,null,null,null,null,null,null,null,null,"Jubilados - 2",0.6]
[null,null,"Bloque","Sub Categoría","Vble Cobro Energia","Vble Cobro Potencia","Descuento","Auxiliar Energia p","Auxiliar Energia fp","Auxiliar Potencia",null,null,"Tarifa Vigente Energía ($/kWh)",null,"Ingreso por Energia a Tarifa Vigente ",null,null,null,null,null,"Tarifa Vigente Potencia ($/kWh)",null,"Ingreso por Potencia a Tarifa Vigente",null,null,"% Asignacion"]
["Estructura Tarifaria Vigente","Categoría",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PotenciaVig!J6","v":"2026/2027"},{"$f":"+PotenciaVig!K6","v":"2027/2028"},{"$f":"+PotenciaVig!L6","v":"2028/2029"},{"$f":"+PotenciaVig!M6","v":"2029/2030"},"VP",null,null,null,{"$f":"+O6","v":"2026/2027"},{"$f":"+P6","v":"2027/2028"}]
[{"$f":"+EnergíaVig!A7","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O8,O12,O13,O17,O54,O95,O123,O58,O127,O140)","v":6836174.1430673283},{"$f":"+SUM(P8,P12,P13,P17,P54,P95,P123,P58,P127,P140)","v":6969149.6005403101},6516162.5598216206,6650036.7434539283,23687604.186092865,null,null,null,{"$f":"+SUM(W8,W12,W13,W17,W54,W95,W123,W58,W127,W140)","v":234161.40458902373},240155.12378240615,null,{"$f":"+SUM(Z8,Z12:Z13,Z17,Z54,Z58,Z95,Z140,Z127)","v":1}]
[{"$f":"+EnergíaVig!A8","v":"ATH"},{"$f":"+ITV_CD!B8","v":"ATH"},{"$f":"+ITV_CD!C8","v":1},null,null,null,null,{"$f":"+B8&C8&E8&$A$3","v":"ATH1CPEP"},{"$f":"+B8&C8&E8&$A$4","v":"ATH1CPEFP"},{"$f":"+B8&C8&F8&$A$3","v":"ATH1CPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H8),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I8),0)","v":0},null,{"$f":"+SUM(O9:O11)","v":14412.033887928119},{"$f":"+SUM(P9:P11)","v":14781.554556412702},null,null,{"$f":"+SUM(S9:S11)","v":49119.917983999643},null,null,null,{"$f":"+SUM(W9:W11)","v":1189.1587285388828},{"$f":"+SUM(X9:X11)","v":1219.6381053049067},null,{"$f":"+SUM(W8,O8)/SUM($W$7,$O$7)","v":2.2065703263034562E-3}]
[{"$f":"+EnergíaVig!A9","v":"ATH Punta"},{"$f":"+ITV_CD!B9","v":"ATH"},{"$f":"+ITV_CD!C9","v":1},{"$f":"+ITV_CD!D9","v":"Regular"},{"$f":"+ITV_CD!E9","v":"Ep"},{"$f":"+ITV_CD!F9","v":"Pp"},{"$f":"+ITV_CD!G9","v":0},"ATH1EpCPEP",{"$f":"+B9&C9&E9&$A$4","v":"ATH1EpCPEFP"},"ATH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H9),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I9),0)","v":7.9799999999999992E-3},null,{"$f":"+EnergíaVig!V9*$M9*(1-$G9)*1000","v":3560.4707123604289},{"$f":"+EnergíaVig!W9*$M9*(1-$G9)*1000","v":3651.7602227780553},{"$f":"+EnergíaVig!X9*$M9*(1-$G9)*1000","v":3750.2097071132148},{"$f":"+EnergíaVig!Y9*$M9*(1-$G9)*1000","v":3854.1649749261487},{"$f":"+SUMPRODUCT(O9:R9,PremisaCosto!$F$69:$I$69)","v":12134.999871327622},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J9),0)","v":0.18},null,{"$f":"+PotenciaVig!P9*U9*12*(1-$G9)*1000","v":1108.2305464350857},{"$f":"+PotenciaVig!Q9*U9*12*(1-$G9)*1000","v":1136.6356496040419},null,6.6032244542383537E-4]
[{"$f":"+EnergíaVig!A10","v":"ATH Fuera de Punta Medio"},{"$f":"+ITV_CD!B10","v":"ATH"},{"$f":"+ITV_CD!C10","v":1},{"$f":"+ITV_CD!D10","v":"Regular"},"Efp",{"$f":"+ITV_CD!F10","v":"Pfp"},{"$f":"+ITV_CD!G10","v":0},{"$f":"+B10&C10&E10&$A$3","v":"ATH1EfpCPEP"},{"$f":"+B10&C10&E10&$A$4","v":"ATH1EfpCPEFP"},{"$f":"+B10&C10&F10&$A$3","v":"ATH1PfpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H10),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I10),0)","v":5.6899999999999997E-3},null,{"$f":"+EnergíaVig!V10*$M10*(1-$G10)*1000","v":3703.7656224564203},{"$f":"+EnergíaVig!W10*$M10*(1-$G10)*1000","v":3798.7291757871344},{"$f":"+EnergíaVig!X10*$M10*(1-$G10)*1000","v":3901.1408637595346},{"$f":"+EnergíaVig!Y10*$M10*(1-$G10)*1000","v":4009.2799212898067},{"$f":"+SUMPRODUCT(O10:R10,PremisaCosto!$F$69:$I$69)","v":12623.385777589991},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J10),0)","v":0.01},null,{"$f":"+PotenciaVig!P10*U10*12*(1-$G10)*1000","v":29.691956795917879},{"$f":"+PotenciaVig!Q10*U10*12*(1-$G10)*1000","v":30.452992573887791},null,{"$f":"+SUM(W10,O10)/SUM($W$7,$O$7)","v":5.2804531752243227E-4}]
[{"$f":"+EnergíaVig!A11","v":"ATH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B11","v":"ATH"},{"$f":"+ITV_CD!C11","v":1},{"$f":"+ITV_CD!D11","v":"Regular"},"Efp",{"$f":"+ITV_CD!F11","v":"Pfp"},{"$f":"+ITV_CD!G11","v":0},"ATH1EfpCPEP","ATH1EfpCPEFP","ATH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H11),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I11),0)","v":5.6899999999999997E-3},null,{"$f":"+EnergíaVig!V11*$M11*(1-$G11)*1000","v":7147.7975531112706},{"$f":"+EnergíaVig!W11*$M11*(1-$G11)*1000","v":7331.0651578475126},{"$f":"+EnergíaVig!X11*$M11*(1-$G11)*1000","v":7528.7067170921882},{"$f":"+EnergíaVig!Y11*$M11*(1-$G11)*1000","v":7737.4013726406129},{"$f":"+SUMPRODUCT(O11:R11,PremisaCosto!$F$69:$I$69)","v":24361.532335082033},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J11),0)","v":0.01},null,{"$f":"+PotenciaVig!P11*U11*12*(1-$G11)*1000","v":51.236225307879216},{"$f":"+PotenciaVig!Q11*U11*12*(1-$G11)*1000","v":52.549463126977223},null,1.0182025633571888E-3]
[{"$f":"+EnergíaVig!A12","v":"ATD"},{"$f":"+ITV_CD!B12","v":"ATD"},{"$f":"+ITV_CD!C12","v":1},{"$f":"+ITV_CD!D12","v":"Regular"},{"$f":"+ITV_CD!E12","v":"Et"},{"$f":"+ITV_CD!F12","v":"Pp"},{"$f":"+ITV_CD!G12","v":0},"ATD1EtCPEP","ATD1EtCPEFP","ATD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H12),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I12),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V12*$M12*(1-$G12)*1000","v":6.503607709448552},{"$f":"+EnergíaVig!W12*$M12*(1-$G12)*1000","v":6.6703584600396892},{"$f":"+EnergíaVig!X12*$M12*(1-$G12)*1000","v":6.8501877233701265},{"$f":"+EnergíaVig!Y12*$M12*(1-$G12)*1000","v":7.0400739310670204},{"$f":"+SUMPRODUCT(O12:R12,PremisaCosto!$F$69:$I$69)","v":22.16596767481969},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J12),0)","v":0.11},null,{"$f":"+PotenciaVig!P12*U12*12*(1-$G12)*1000","v":0.61495893782340372},{"$f":"+PotenciaVig!Q12*U12*12*(1-$G12)*1000","v":0.63072097590269693},null,1.0068216139517722E-6]
[{"$f":"+EnergíaVig!A13","v":"MTH"},{"$f":"+ITV_CD!B13","v":"MTH"},{"$f":"+ITV_CD!C13","v":1},null,null,null,null,"MTH1CPEP","MTH1CPEFP","MTH1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H13),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I13),0)","v":0},null,{"$f":"+SUM(O14:O16)","v":545620.82029139204},{"$f":"+SUM(P14:P16)","v":559610.39121670485},null,null,{"$f":"+SUM(S14:S16)","v":1859616.0785831106},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J13),0)","v":0},null,{"$f":"+SUM(W14:W16)","v":48666.898291803453},{"$f":"+SUM(X14:X16)","v":49914.281583428645},null,8.4053679571146761E-2]
[{"$f":"+EnergíaVig!A14","v":"MTH Punta"},{"$f":"+ITV_CD!B14","v":"MTH"},{"$f":"+ITV_CD!C14","v":1},{"$f":"+ITV_CD!D14","v":"Regular"},{"$f":"+ITV_CD!E14","v":"Ep"},{"$f":"+ITV_CD!F14","v":"Pp"},{"$f":"+ITV_CD!G14","v":0},"MTH1EpCPEP","MTH1EpCPEFP","MTH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H14),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I14),0)","v":8.0700000000000008E-3},null,{"$f":"+EnergíaVig!V14*$M14*(1-$G14)*1000","v":18737.191926870055},{"$f":"+EnergíaVig!W14*$M14*(1-$G14)*1000","v":19217.608482935779},{"$f":"+EnergíaVig!X14*$M14*(1-$G14)*1000","v":19735.704833703498},{"$f":"+EnergíaVig!Y14*$M14*(1-$G14)*1000","v":20282.775702186722},{"$f":"+SUMPRODUCT(O14:R14,PremisaCosto!$F$69:$I$69)","v":63861.168926978571},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J14),0)","v":0.19},null,{"$f":"+PotenciaVig!P14*U14*12*(1-$G14)*1000","v":7699.5861340270776},{"$f":"+PotenciaVig!Q14*U14*12*(1-$G14)*1000","v":7896.9345460509421},null,3.7391122221434453E-3]
[{"$f":"+EnergíaVig!A15","v":"MTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B15","v":"MTH"},{"$f":"+ITV_CD!C15","v":1},{"$f":"+ITV_CD!D15","v":"Regular"},"Efp",{"$f":"+ITV_CD!F15","v":"Pfp"},{"$f":"+ITV_CD!G15","v":0},{"$f":"+B15&C15&E15&$A$3","v":"MTH1EfpCPEP"},{"$f":"+B15&C15&E15&$A$4","v":"MTH1EfpCPEFP"},{"$f":"+B15&C15&F15&$A$3","v":"MTH1PfpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H15),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I15),0)","v":6.0299999999999998E-3},null,{"$f":"+EnergíaVig!V15*$M15*(1-$G15)*1000","v":185810.83699936842},{"$f":"+EnergíaVig!W15*$M15*(1-$G15)*1000","v":190574.97683095725},{"$f":"+EnergíaVig!X15*$M15*(1-$G15)*1000","v":195712.77533129789},{"$f":"+EnergíaVig!Y15*$M15*(1-$G15)*1000","v":201137.90500748306},{"$f":"+SUMPRODUCT(O15:R15,PremisaCosto!$F$69:$I$69)","v":633291.11941599846},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J15),0)","v":0.12},null,{"$f":"+PotenciaVig!P15*U15*12*(1-$G15)*1000","v":15221.031294236482},{"$f":"+PotenciaVig!Q15*U15*12*(1-$G15)*1000","v":15611.162179584742},null,{"$f":"+SUM(W15,O15)/SUM($W$7,$O$7)","v":2.8433143934765894E-2}]
[{"$f":"+EnergíaVig!A16","v":"MTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B16","v":"MTH"},{"$f":"+ITV_CD!C16","v":1},{"$f":"+ITV_CD!D16","v":"Regular"},"Efp",{"$f":"+ITV_CD!F16","v":"Pfp"},{"$f":"+ITV_CD!G16","v":0},"MTH1EfpCPEP","MTH1EfpCPEFP","MTH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H16),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I16),0)","v":6.0299999999999998E-3},null,{"$f":"+EnergíaVig!V16*$M16*(1-$G16)*1000","v":341072.79136515356},{"$f":"+EnergíaVig!W16*$M16*(1-$G16)*1000","v":349817.80590281187},{"$f":"+EnergíaVig!X16*$M16*(1-$G16)*1000","v":359248.70511343662},{"$f":"+EnergíaVig!Y16*$M16*(1-$G16)*1000","v":369207.02698559256},{"$f":"+SUMPRODUCT(O16:R16,PremisaCosto!$F$69:$I$69)","v":1162463.7902401334},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J16),0)","v":0.12},null,{"$f":"+PotenciaVig!P16*U16*12*(1-$G16)*1000","v":25746.280863539894},{"$f":"+PotenciaVig!Q16*U16*12*(1-$G16)*1000","v":26406.18485779296},null,5.1881423414237432E-2]
[{"$f":"+EnergíaVig!A17","v":"MTD"},{"$f":"+ITV_CD!B17","v":"MTD"},{"$f":"+ITV_CD!C17","v":1},null,null,null,null,"MTD1CPEP","MTD1CPEFP","MTD1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H17),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I17),0)","v":0},null,{"$f":"+SUM(O18:O53)","v":749502.44348071155},{"$f":"+SUM(P18:P53)","v":768677.78684509674},{"$f":"+SUM(Q18:Q53)","v":789354.19117819576},{"$f":"+SUM(R18:R53)","v":811188.03230622667},{"$f":"+SUM(S18:S53)","v":2554334.2690971638},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J17),0)","v":0},null,{"$f":"+SUM(W18:W53)","v":64279.332716281649},{"$f":"+SUM(X18:X53)","v":65923.214876162645},{"$f":"+SUM(Y18:Y53)","v":0},0.1150980417706968]
[{"$f":"+EnergíaVig!A18","v":"MTD_1 (0-10,000)"},{"$f":"+ITV_CD!B18","v":"MTD"},{"$f":"+ITV_CD!C18","v":1},null,null,null,null,"MTD1CPEP","MTD1CPEFP","MTD1CPEP",null,null,{"$f":"+M19","v":6.0699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O18:R18,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U19","v":0.19}]
[{"$f":"+EnergíaVig!A19","v":"MTD_1 Regular"},{"$f":"+ITV_CD!B19","v":"MTD"},{"$f":"+ITV_CD!C19","v":1},{"$f":"+ITV_CD!D19","v":"Regular"},{"$f":"+ITV_CD!E19","v":"Et"},{"$f":"+ITV_CD!F19","v":"Pp"},{"$f":"+ITV_CD!G19","v":0},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H19),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I19),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V19*$M19*(1-$G19)*1000","v":742297.9620827185},{"$f":"+EnergíaVig!W19*$M19*(1-$G19)*1000","v":761289.4385836398},{"$f":"+EnergíaVig!X19*$M19*(1-$G19)*1000","v":781767.58939984709},{"$f":"+EnergíaVig!Y19*$M19*(1-$G19)*1000","v":803392.06098133861},{"$f":"+EnergíaVig!Z19*$M19*(1-$G19)*1000","v":2529743.7789690257},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J19),0)","v":0.19},null,{"$f":"+PotenciaVig!P19*U19*12*(1-$G19)*1000","v":63424.249596231064},{"$f":"+PotenciaVig!Q19*U19*12*(1-$G19)*1000","v":65046.388288296454}]
[{"$f":"+EnergíaVig!A20","v":"MTD_1 Agro"},{"$f":"+ITV_CD!B20","v":"MTD"},{"$f":"+ITV_CD!C20","v":1},{"$f":"+ITV_CD!D20","v":"Agropecuario"},{"$f":"+ITV_CD!E20","v":"Et"},{"$f":"+ITV_CD!F20","v":"Pp"},{"$f":"+ITV_CD!G20","v":0.05},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H20),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I20),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V20*$M20*(1-$G20)*1000","v":7156.6268300446436},{"$f":"+EnergíaVig!W20*$M20*(1-$G20)*1000","v":7340.1208150641987},{"$f":"+EnergíaVig!X20*$M20*(1-$G20)*1000","v":7538.0065099390667},{"$f":"+EnergíaVig!Y20*$M20*(1-$G20)*1000","v":7746.958954393047},{"$f":"+EnergíaVig!Z20*$M20*(1-$G20)*1000","v":24391.624781588747},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J20),0)","v":0.19},null,{"$f":"+PotenciaVig!P20*U20*12*(1-$G20)*1000","v":841.28349734615233},{"$f":"+PotenciaVig!Q20*U20*12*(1-$G20)*1000","v":862.84646961156068}]
[{"$f":"+EnergíaVig!A21","v":"MTD_1 Jub. 1"},{"$f":"+ITV_CD!B21","v":"MTD"},{"$f":"+ITV_CD!C21","v":1},{"$f":"+ITV_CD!D21","v":"Jubilados - 1"},{"$f":"+ITV_CD!E21","v":"Et"},{"$f":"+ITV_CD!F21","v":"Pp"},{"$f":"+ITV_CD!G21","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H21),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I21),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!W21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!X21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Y21*$M21*(1-$G21)*1000","v":0},{"$f":"+EnergíaVig!Z21*$M21*(1-$G21)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J21),0)","v":0.19},null,{"$f":"+PotenciaVig!P21*U21*12*(1-$G21)*1000","v":0},{"$f":"+PotenciaVig!Q21*U21*12*(1-$G21)*1000","v":0}]
[{"$f":"+EnergíaVig!A22","v":"MTD_1 Jub. 2"},{"$f":"+ITV_CD!B22","v":"MTD"},{"$f":"+ITV_CD!C22","v":1},{"$f":"+ITV_CD!D22","v":"Jubilados - 2"},{"$f":"+ITV_CD!E22","v":"Et"},{"$f":"+ITV_CD!F22","v":"Pp"},{"$f":"+ITV_CD!G22","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H22),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I22),0)","v":6.0699999999999999E-3},null,{"$f":"+((EnergíaVig!V22-ClientesVig!Q22*0.6*12)+(ClientesVig!Q22*0.6*12)*(1-$G22))*$M22*1000","v":47.854567948322938},{"$f":"+((EnergíaVig!W22-ClientesVig!R22*0.6*12)+(ClientesVig!R22*0.6*12)*(1-$G22))*$M22*1000","v":48.227446392764506},{"$f":"+((EnergíaVig!X22-ClientesVig!S22*0.6*12)+(ClientesVig!S22*0.6*12)*(1-$G22))*$M22*1000","v":48.595268409535109},{"$f":"+((EnergíaVig!Y22-ClientesVig!T22*0.6*12)+(ClientesVig!T22*0.6*12)*(1-$G22))*$M22*1000","v":49.012370494980487},{"$f":"+((EnergíaVig!Z22-ClientesVig!U22*0.6*12)+(ClientesVig!U22*0.6*12)*(1-$G22))*$M22*1000","v":198.86534654932834},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J22),0)","v":0.19},null,{"$f":"+PotenciaVig!P22*U22*12*(1-$G22)*1000","v":13.799622704435413},{"$f":"+PotenciaVig!Q22*U22*12*(1-$G22)*1000","v":13.980118254631568}]
[{"$f":"+EnergíaVig!A23","v":"MTD_1 Discap."},{"$f":"+ITV_CD!B23","v":"MTD"},{"$f":"+ITV_CD!C23","v":1},{"$f":"+ITV_CD!D23","v":"Jubilados - 1"},{"$f":"+ITV_CD!E23","v":"Et"},{"$f":"+ITV_CD!F23","v":"Pp"},{"$f":"+ITV_CD!G23","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H23),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I23),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!W23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!X23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Y23*$M23*(1-$G23)*1000","v":0},{"$f":"+EnergíaVig!Z23*$M23*(1-$G23)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J23),0)","v":0.19},null,{"$f":"+PotenciaVig!P23*U23*12*(1-$G23)*1000","v":0},{"$f":"+PotenciaVig!Q23*U23*12*(1-$G23)*1000","v":0}]
[{"$f":"+EnergíaVig!A24","v":"MTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B24","v":"MTD"},{"$f":"+ITV_CD!C24","v":1},{"$f":"+ITV_CD!D24","v":"Jubilados - 2"},{"$f":"+ITV_CD!E24","v":"Et"},{"$f":"+ITV_CD!F24","v":"Pp"},{"$f":"+ITV_CD!G24","v":0.25},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H24),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I24),0)","v":6.0699999999999999E-3},null,{"$f":"+((EnergíaVig!V24-ClientesVig!Q24*0.6*12)+(ClientesVig!Q24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!W24-ClientesVig!R24*0.6*12)+(ClientesVig!R24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!X24-ClientesVig!S24*0.6*12)+(ClientesVig!S24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Y24-ClientesVig!T24*0.6*12)+(ClientesVig!T24*0.6*12)*(1-$G24))*$M24*1000","v":0},{"$f":"+((EnergíaVig!Z24-ClientesVig!U24*0.6*12)+(ClientesVig!U24*0.6*12)*(1-$G24))*$M24*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J24),0)","v":0.19},null,{"$f":"+PotenciaVig!P24*U24*12*(1-$G24)*1000","v":0},{"$f":"+PotenciaVig!Q24*U24*12*(1-$G24)*1000","v":0}]
[{"$f":"+EnergíaVig!A25","v":"MTD_1 Político"},{"$f":"+ITV_CD!B25","v":"MTD"},{"$f":"+ITV_CD!C25","v":1},{"$f":"+ITV_CD!D25","v":"Político"},{"$f":"+ITV_CD!E25","v":"Et"},{"$f":"+ITV_CD!F25","v":"Pp"},{"$f":"+ITV_CD!G25","v":0.5},"MTD1EtCPEP","MTD1EtCPEFP","MTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H25),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I25),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!W25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!X25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Y25*$M25*(1-$G25)*1000","v":0},{"$f":"+EnergíaVig!Z25*$M25*(1-$G25)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J25),0)","v":0.19},null,{"$f":"+PotenciaVig!P25*U25*12*(1-$G25)*1000","v":0},{"$f":"+PotenciaVig!Q25*U25*12*(1-$G25)*1000","v":0}]
[{"$f":"+EnergíaVig!A26","v":"MTD_1 Cruz Roja"},{"$f":"+ITV_CD!B26","v":"MTD"},{"$f":"+ITV_CD!C26","v":1},{"$f":"+ITV_CD!D26","v":"Cruz Roja"},{"$f":"+ITV_CD!E26","v":"Et"},{"$f":"+ITV_CD!F26","v":"Pp"},{"$f":"+ITV_CD!G26","v":1},{"$f":"+B26&C26&E26&$A$3","v":"MTD1EtCPEP"},{"$f":"+B26&C26&E26&$A$4","v":"MTD1EtCPEFP"},{"$f":"+B26&C26&F26&$A$3","v":"MTD1PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H26),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I26),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!W26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!X26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Y26*$M26*(1-$G26)*1000","v":0},{"$f":"+EnergíaVig!Z26*$M26*(1-$G26)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J26),0)","v":0.19},null,{"$f":"+PotenciaVig!P26*U26*12*(1-$G26)*1000","v":0},{"$f":"+PotenciaVig!Q26*U26*12*(1-$G26)*1000","v":0}]
[{"$f":"+EnergíaVig!A27","v":"MTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B27","v":"MTD"},{"$f":"+ITV_CD!C27","v":2},null,null,null,null,"MTD2CPEP","MTD2CPEFP","MTD2CPEP",null,null,{"$f":"+M28","v":6.0699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O27:R27,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U28","v":0.19}]
[{"$f":"+EnergíaVig!A28","v":"MTD_2 Regular"},{"$f":"+ITV_CD!B28","v":"MTD"},{"$f":"+ITV_CD!C28","v":2},{"$f":"+ITV_CD!D28","v":"Regular"},{"$f":"+ITV_CD!E28","v":"Et"},{"$f":"+ITV_CD!F28","v":"Pp"},{"$f":"+ITV_CD!G28","v":0},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H28),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I28),0)","v":6.0699999999999999E-3},null,{"$f":"+($M28*(EnergíaVig!V28-$P$3*12*ClientesVig!Q28)+$M19*($P$3*12*ClientesVig!Q28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!W28-$P$3*12*ClientesVig!R28)+$M19*($P$3*12*ClientesVig!R28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!X28-$P$3*12*ClientesVig!S28)+$M19*($P$3*12*ClientesVig!S28))*(1-$G28)*1000","v":0},{"$f":"+($M28*(EnergíaVig!Y28-$P$3*12*ClientesVig!T28)+$M19*($P$3*12*ClientesVig!T28))*(1-$G28)*1000","v":0},{"$f":"+SUMPRODUCT(O28:R28,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J28),0)","v":0.19},null,{"$f":"+PotenciaVig!P28*U28*12*(1-$G28)*1000","v":0},{"$f":"+PotenciaVig!Q28*U28*12*(1-$G28)*1000","v":0}]
[{"$f":"+EnergíaVig!A29","v":"MTD_2 Agro"},{"$f":"+ITV_CD!B29","v":"MTD"},{"$f":"+ITV_CD!C29","v":2},{"$f":"+ITV_CD!D29","v":"Agropecuario"},{"$f":"+ITV_CD!E29","v":"Et"},{"$f":"+ITV_CD!F29","v":"Pp"},{"$f":"+ITV_CD!G29","v":0.05},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H29),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I29),0)","v":6.0699999999999999E-3},null,{"$f":"+($M29*(EnergíaVig!V29-$P$3*12*ClientesVig!Q29)+$M20*($P$3*12*ClientesVig!Q29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!W29-$P$3*12*ClientesVig!R29)+$M20*($P$3*12*ClientesVig!R29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!X29-$P$3*12*ClientesVig!S29)+$M20*($P$3*12*ClientesVig!S29))*(1-$G29)*1000","v":0},{"$f":"+($M29*(EnergíaVig!Y29-$P$3*12*ClientesVig!T29)+$M20*($P$3*12*ClientesVig!T29))*(1-$G29)*1000","v":0},{"$f":"+SUMPRODUCT(O29:R29,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J29),0)","v":0.19},null,{"$f":"+PotenciaVig!P29*U29*12*(1-$G29)*1000","v":0},{"$f":"+PotenciaVig!Q29*U29*12*(1-$G29)*1000","v":0}]
[{"$f":"+EnergíaVig!A30","v":"MTD_2 Jub. 1"},{"$f":"+ITV_CD!B30","v":"MTD"},{"$f":"+ITV_CD!C30","v":2},{"$f":"+ITV_CD!D30","v":"Jubilados - 1"},{"$f":"+ITV_CD!E30","v":"Et"},{"$f":"+ITV_CD!F30","v":"Pp"},{"$f":"+ITV_CD!G30","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H30),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I30),0)","v":6.0699999999999999E-3},null,{"$f":"+($M30*(EnergíaVig!V30-$P$3*12*ClientesVig!Q30)+$M21*($P$3*12*ClientesVig!Q30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!W30-$P$3*12*ClientesVig!R30)+$M21*($P$3*12*ClientesVig!R30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!X30-$P$3*12*ClientesVig!S30)+$M21*($P$3*12*ClientesVig!S30))*(1-$G30)*1000","v":0},{"$f":"+($M30*(EnergíaVig!Y30-$P$3*12*ClientesVig!T30)+$M21*($P$3*12*ClientesVig!T30))*(1-$G30)*1000","v":0},{"$f":"+SUMPRODUCT(O30:R30,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J30),0)","v":0.19},null,{"$f":"+PotenciaVig!P30*U30*12*(1-$G30)*1000","v":0},{"$f":"+PotenciaVig!Q30*U30*12*(1-$G30)*1000","v":0}]
[{"$f":"+EnergíaVig!A31","v":"MTD_2 Jub. 2"},{"$f":"+ITV_CD!B31","v":"MTD"},{"$f":"+ITV_CD!C31","v":2},{"$f":"+ITV_CD!D31","v":"Jubilados - 2"},{"$f":"+ITV_CD!E31","v":"Et"},{"$f":"+ITV_CD!F31","v":"Pp"},{"$f":"+ITV_CD!G31","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H31),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I31),0)","v":6.0699999999999999E-3},null,{"$f":"+($M31*(EnergíaVig!V31-$P$3*12*ClientesVig!Q31)+$M22*($P$3*12*ClientesVig!Q31-$P$4*12*ClientesVig!Q31)+$M22*$P$4*12*ClientesVig!Q31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!W31-$P$3*12*ClientesVig!R31)+$M22*($P$3*12*ClientesVig!R31-$P$4*12*ClientesVig!R31)+$M22*$P$4*12*ClientesVig!R31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!X31-$P$3*12*ClientesVig!S31)+$M22*($P$3*12*ClientesVig!S31-$P$4*12*ClientesVig!S31)+$M22*$P$4*12*ClientesVig!S31*(1-$G31))*1000","v":0},{"$f":"+($M31*(EnergíaVig!Y31-$P$3*12*ClientesVig!T31)+$M22*($P$3*12*ClientesVig!T31-$P$4*12*ClientesVig!T31)+$M22*$P$4*12*ClientesVig!T31*(1-$G31))*1000","v":0},{"$f":"+SUMPRODUCT(O31:R31,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J31),0)","v":0.19},null,{"$f":"+PotenciaVig!P31*U31*12*(1-$G31)*1000","v":0},{"$f":"+PotenciaVig!Q31*U31*12*(1-$G31)*1000","v":0}]
[{"$f":"+EnergíaVig!A32","v":"MTD_2 Discap."},{"$f":"+ITV_CD!B32","v":"MTD"},{"$f":"+ITV_CD!C32","v":2},{"$f":"+ITV_CD!D32","v":"Jubilados - 1"},{"$f":"+ITV_CD!E32","v":"Et"},{"$f":"+ITV_CD!F32","v":"Pp"},{"$f":"+ITV_CD!G32","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H32),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I32),0)","v":6.0699999999999999E-3},null,{"$f":"+($M32*(EnergíaVig!V32-$P$3*12*ClientesVig!Q32)+$M23*($P$3*12*ClientesVig!Q32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!W32-$P$3*12*ClientesVig!R32)+$M23*($P$3*12*ClientesVig!R32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!X32-$P$3*12*ClientesVig!S32)+$M23*($P$3*12*ClientesVig!S32))*(1-$G32)*1000","v":0},{"$f":"+($M32*(EnergíaVig!Y32-$P$3*12*ClientesVig!T32)+$M23*($P$3*12*ClientesVig!T32))*(1-$G32)*1000","v":0},{"$f":"+SUMPRODUCT(O32:R32,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J32),0)","v":0.19},null,{"$f":"+PotenciaVig!P32*U32*12*(1-$G32)*1000","v":0},{"$f":"+PotenciaVig!Q32*U32*12*(1-$G32)*1000","v":0}]
[{"$f":"+EnergíaVig!A33","v":"MTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B33","v":"MTD"},{"$f":"+ITV_CD!C33","v":2},{"$f":"+ITV_CD!D33","v":"Jubilados - 2"},{"$f":"+ITV_CD!E33","v":"Et"},{"$f":"+ITV_CD!F33","v":"Pp"},{"$f":"+ITV_CD!G33","v":0.25},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H33),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I33),0)","v":6.0699999999999999E-3},null,{"$f":"+($M33*(EnergíaVig!V33-$P$3*12*ClientesVig!Q33)+$M24*($P$3*12*ClientesVig!Q33-$P$4*12*ClientesVig!Q33)+$M24*$P$4*12*ClientesVig!Q33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!W33-$P$3*12*ClientesVig!R33)+$M24*($P$3*12*ClientesVig!R33-$P$4*12*ClientesVig!R33)+$M24*$P$4*12*ClientesVig!R33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!X33-$P$3*12*ClientesVig!S33)+$M24*($P$3*12*ClientesVig!S33-$P$4*12*ClientesVig!S33)+$M24*$P$4*12*ClientesVig!S33*(1-$G33))*1000","v":0},{"$f":"+($M33*(EnergíaVig!Y33-$P$3*12*ClientesVig!T33)+$M24*($P$3*12*ClientesVig!T33-$P$4*12*ClientesVig!T33)+$M24*$P$4*12*ClientesVig!T33*(1-$G33))*1000","v":0},{"$f":"+SUMPRODUCT(O33:R33,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J33),0)","v":0.19},null,{"$f":"+PotenciaVig!P33*U33*12*(1-$G33)*1000","v":0},{"$f":"+PotenciaVig!Q33*U33*12*(1-$G33)*1000","v":0}]
[{"$f":"+EnergíaVig!A34","v":"MTD_2 Político"},{"$f":"+ITV_CD!B34","v":"MTD"},{"$f":"+ITV_CD!C34","v":2},{"$f":"+ITV_CD!D34","v":"Político"},{"$f":"+ITV_CD!E34","v":"Et"},{"$f":"+ITV_CD!F34","v":"Pp"},{"$f":"+ITV_CD!G34","v":0.5},"MTD2EtCPEP","MTD2EtCPEFP","MTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H34),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I34),0)","v":6.0699999999999999E-3},null,{"$f":"+($M34*(EnergíaVig!V34-$P$3*12*ClientesVig!Q34)+$M25*($P$3*12*ClientesVig!Q34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!W34-$P$3*12*ClientesVig!R34)+$M25*($P$3*12*ClientesVig!R34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!X34-$P$3*12*ClientesVig!S34)+$M25*($P$3*12*ClientesVig!S34))*(1-$G34)*1000","v":0},{"$f":"+($M34*(EnergíaVig!Y34-$P$3*12*ClientesVig!T34)+$M25*($P$3*12*ClientesVig!T34))*(1-$G34)*1000","v":0},{"$f":"+SUMPRODUCT(O34:R34,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J34),0)","v":0.19},null,{"$f":"+PotenciaVig!P34*U34*12*(1-$G34)*1000","v":0},{"$f":"+PotenciaVig!Q34*U34*12*(1-$G34)*1000","v":0}]
[{"$f":"+EnergíaVig!A35","v":"MTD_2 Cruz Roja"},{"$f":"+ITV_CD!B35","v":"MTD"},{"$f":"+ITV_CD!C35","v":2},{"$f":"+ITV_CD!D35","v":"Cruz Roja"},{"$f":"+ITV_CD!E35","v":"Et"},{"$f":"+ITV_CD!F35","v":"Pp"},{"$f":"+ITV_CD!G35","v":1},{"$f":"+B35&C35&E35&$A$3","v":"MTD2EtCPEP"},{"$f":"+B35&C35&E35&$A$4","v":"MTD2EtCPEFP"},{"$f":"+B35&C35&F35&$A$3","v":"MTD2PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H35),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I35),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!W35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!X35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Y35*$M35*(1-$G35)*1000","v":0},{"$f":"+EnergíaVig!Z35*$M35*(1-$G35)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J35),0)","v":0.19},null,{"$f":"+PotenciaVig!P35*U35*12*(1-$G35)*1000","v":0},{"$f":"+PotenciaVig!Q35*U35*12*(1-$G35)*1000","v":0}]
[{"$f":"+EnergíaVig!A36","v":"MTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B36","v":"MTD"},{"$f":"+ITV_CD!C36","v":3},null,null,null,null,"MTD3CPEP","MTD3CPEFP","MTD3CPEP",null,null,{"$f":"+M37","v":6.0699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O36:R36,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U37","v":0.19}]
[{"$f":"+EnergíaVig!A37","v":"MTD_3 Regular"},{"$f":"+ITV_CD!B37","v":"MTD"},{"$f":"+ITV_CD!C37","v":3},{"$f":"+ITV_CD!D37","v":"Regular"},{"$f":"+ITV_CD!E37","v":"Et"},{"$f":"+ITV_CD!F37","v":"Pp"},{"$f":"+ITV_CD!G37","v":0},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H37),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I37),0)","v":6.0699999999999999E-3},null,{"$f":"+($M37*(EnergíaVig!V37-$Q$3*12*ClientesVig!Q37)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q37)+$M19*($P$3*12*ClientesVig!Q37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!W37-$Q$3*12*ClientesVig!R37)+$M28*(($Q$3-$P$3)*12*ClientesVig!R37)+$M19*($P$3*12*ClientesVig!R37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!X37-$Q$3*12*ClientesVig!S37)+$M28*(($Q$3-$P$3)*12*ClientesVig!S37)+$M19*($P$3*12*ClientesVig!S37))*(1-$G37)*1000","v":0},{"$f":"+($M37*(EnergíaVig!Y37-$Q$3*12*ClientesVig!T37)+$M28*(($Q$3-$P$3)*12*ClientesVig!T37)+$M19*($P$3*12*ClientesVig!T37))*(1-$G37)*1000","v":0},{"$f":"+SUMPRODUCT(O37:R37,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J37),0)","v":0.19},null,{"$f":"+PotenciaVig!P37*U37*12*(1-$G37)*1000","v":0},{"$f":"+PotenciaVig!Q37*U37*12*(1-$G37)*1000","v":0}]
[{"$f":"+EnergíaVig!A38","v":"MTD_3 Agro"},{"$f":"+ITV_CD!B38","v":"MTD"},{"$f":"+ITV_CD!C38","v":3},{"$f":"+ITV_CD!D38","v":"Agropecuario"},{"$f":"+ITV_CD!E38","v":"Et"},{"$f":"+ITV_CD!F38","v":"Pp"},{"$f":"+ITV_CD!G38","v":0.05},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H38),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I38),0)","v":6.0699999999999999E-3},null,{"$f":"+($M38*(EnergíaVig!V38-$Q$3*12*ClientesVig!Q38)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q38)+$M20*($P$3*12*ClientesVig!Q38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!W38-$Q$3*12*ClientesVig!R38)+$M29*(($Q$3-$P$3)*12*ClientesVig!R38)+$M20*($P$3*12*ClientesVig!R38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!X38-$Q$3*12*ClientesVig!S38)+$M29*(($Q$3-$P$3)*12*ClientesVig!S38)+$M20*($P$3*12*ClientesVig!S38))*(1-$G38)*1000","v":0},{"$f":"+($M38*(EnergíaVig!Y38-$Q$3*12*ClientesVig!T38)+$M29*(($Q$3-$P$3)*12*ClientesVig!T38)+$M20*($P$3*12*ClientesVig!T38))*(1-$G38)*1000","v":0},{"$f":"+SUMPRODUCT(O38:R38,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J38),0)","v":0.19},null,{"$f":"+PotenciaVig!P38*U38*12*(1-$G38)*1000","v":0},{"$f":"+PotenciaVig!Q38*U38*12*(1-$G38)*1000","v":0}]
[{"$f":"+EnergíaVig!A39","v":"MTD_3 Jub. 1"},{"$f":"+ITV_CD!B39","v":"MTD"},{"$f":"+ITV_CD!C39","v":3},{"$f":"+ITV_CD!D39","v":"Jubilados - 1"},{"$f":"+ITV_CD!E39","v":"Et"},{"$f":"+ITV_CD!F39","v":"Pp"},{"$f":"+ITV_CD!G39","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H39),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I39),0)","v":6.0699999999999999E-3},null,{"$f":"+($M39*(EnergíaVig!V39-$Q$3*12*ClientesVig!Q39)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q39)+$M21*($P$3*12*ClientesVig!Q39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!W39-$Q$3*12*ClientesVig!R39)+$M30*(($Q$3-$P$3)*12*ClientesVig!R39)+$M21*($P$3*12*ClientesVig!R39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!X39-$Q$3*12*ClientesVig!S39)+$M30*(($Q$3-$P$3)*12*ClientesVig!S39)+$M21*($P$3*12*ClientesVig!S39))*(1-$G39)*1000","v":0},{"$f":"+($M39*(EnergíaVig!Y39-$Q$3*12*ClientesVig!T39)+$M30*(($Q$3-$P$3)*12*ClientesVig!T39)+$M21*($P$3*12*ClientesVig!T39))*(1-$G39)*1000","v":0},{"$f":"+SUMPRODUCT(O39:R39,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J39),0)","v":0.19},null,{"$f":"+PotenciaVig!P39*U39*12*(1-$G39)*1000","v":0},{"$f":"+PotenciaVig!Q39*U39*12*(1-$G39)*1000","v":0}]
[{"$f":"+EnergíaVig!A40","v":"MTD_3 Jub. 2"},{"$f":"+ITV_CD!B40","v":"MTD"},{"$f":"+ITV_CD!C40","v":3},{"$f":"+ITV_CD!D40","v":"Jubilados - 2"},{"$f":"+ITV_CD!E40","v":"Et"},{"$f":"+ITV_CD!F40","v":"Pp"},{"$f":"+ITV_CD!G40","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H40),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I40),0)","v":6.0699999999999999E-3},null,{"$f":"+($M40*(EnergíaVig!V40-$Q$3*12*ClientesVig!Q40)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q40)+$M22*(($P$3-$P$4)*12*ClientesVig!Q40)+$M22*$P$4*12*ClientesVig!Q40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!W40-$Q$3*12*ClientesVig!R40)+$M31*(($Q$3-$P$3)*12*ClientesVig!R40)+$M22*(($P$3-$P$4)*12*ClientesVig!R40)+$M22*$P$4*12*ClientesVig!R40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!X40-$Q$3*12*ClientesVig!S40)+$M31*(($Q$3-$P$3)*12*ClientesVig!S40)+$M22*(($P$3-$P$4)*12*ClientesVig!S40)+$M22*$P$4*12*ClientesVig!S40*(1-$G40))*1000","v":0},{"$f":"+($M40*(EnergíaVig!Y40-$Q$3*12*ClientesVig!T40)+$M31*(($Q$3-$P$3)*12*ClientesVig!T40)+$M22*(($P$3-$P$4)*12*ClientesVig!T40)+$M22*$P$4*12*ClientesVig!T40*(1-$G40))*1000","v":0},{"$f":"+SUMPRODUCT(O40:R40,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J40),0)","v":0.19},null,{"$f":"+PotenciaVig!P40*U40*12*(1-$G40)*1000","v":0},{"$f":"+PotenciaVig!Q40*U40*12*(1-$G40)*1000","v":0}]
[{"$f":"+EnergíaVig!A41","v":"MTD_3 Discap."},{"$f":"+ITV_CD!B41","v":"MTD"},{"$f":"+ITV_CD!C41","v":3},{"$f":"+ITV_CD!D41","v":"Jubilados - 1"},{"$f":"+ITV_CD!E41","v":"Et"},{"$f":"+ITV_CD!F41","v":"Pp"},{"$f":"+ITV_CD!G41","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H41),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I41),0)","v":6.0699999999999999E-3},null,{"$f":"+($M41*(EnergíaVig!V41-$Q$3*12*ClientesVig!Q41)+$M32*(($Q$3-$P$3)*12*ClientesVig!Q41)+$M23*($P$3*12*ClientesVig!Q41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!W41-$Q$3*12*ClientesVig!R41)+$M32*(($Q$3-$P$3)*12*ClientesVig!R41)+$M23*($P$3*12*ClientesVig!R41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!X41-$Q$3*12*ClientesVig!S41)+$M32*(($Q$3-$P$3)*12*ClientesVig!S41)+$M23*($P$3*12*ClientesVig!S41))*(1-$G41)*1000","v":0},{"$f":"+($M41*(EnergíaVig!Y41-$Q$3*12*ClientesVig!T41)+$M32*(($Q$3-$P$3)*12*ClientesVig!T41)+$M23*($P$3*12*ClientesVig!T41))*(1-$G41)*1000","v":0},{"$f":"+SUMPRODUCT(O41:R41,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J41),0)","v":0.19},null,{"$f":"+PotenciaVig!P41*U41*12*(1-$G41)*1000","v":0},{"$f":"+PotenciaVig!Q41*U41*12*(1-$G41)*1000","v":0}]
[{"$f":"+EnergíaVig!A42","v":"MTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B42","v":"MTD"},{"$f":"+ITV_CD!C42","v":3},{"$f":"+ITV_CD!D42","v":"Jubilados - 2"},{"$f":"+ITV_CD!E42","v":"Et"},{"$f":"+ITV_CD!F42","v":"Pp"},{"$f":"+ITV_CD!G42","v":0.25},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H42),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I42),0)","v":6.0699999999999999E-3},null,{"$f":"+($M42*(EnergíaVig!V42-$Q$3*12*ClientesVig!Q42)+$M33*(($Q$3-$P$3)*12*ClientesVig!Q42)+$M24*(($P$3-$P$4)*12*ClientesVig!Q42)+$M24*$P$4*12*ClientesVig!Q42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!W42-$Q$3*12*ClientesVig!R42)+$M33*(($Q$3-$P$3)*12*ClientesVig!R42)+$M24*(($P$3-$P$4)*12*ClientesVig!R42)+$M24*$P$4*12*ClientesVig!R42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!X42-$Q$3*12*ClientesVig!S42)+$M33*(($Q$3-$P$3)*12*ClientesVig!S42)+$M24*(($P$3-$P$4)*12*ClientesVig!S42)+$M24*$P$4*12*ClientesVig!S42*(1-$G42))*1000","v":0},{"$f":"+($M42*(EnergíaVig!Y42-$Q$3*12*ClientesVig!T42)+$M33*(($Q$3-$P$3)*12*ClientesVig!T42)+$M24*(($P$3-$P$4)*12*ClientesVig!T42)+$M24*$P$4*12*ClientesVig!T42*(1-$G42))*1000","v":0},{"$f":"+SUMPRODUCT(O42:R42,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J42),0)","v":0.19},null,{"$f":"+PotenciaVig!P42*U42*12*(1-$G42)*1000","v":0},{"$f":"+PotenciaVig!Q42*U42*12*(1-$G42)*1000","v":0}]
[{"$f":"+EnergíaVig!A43","v":"MTD_3 Político"},{"$f":"+ITV_CD!B43","v":"MTD"},{"$f":"+ITV_CD!C43","v":3},{"$f":"+ITV_CD!D43","v":"Político"},{"$f":"+ITV_CD!E43","v":"Et"},{"$f":"+ITV_CD!F43","v":"Pp"},{"$f":"+ITV_CD!G43","v":0.5},"MTD3EtCPEP","MTD3EtCPEFP","MTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H43),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I43),0)","v":6.0699999999999999E-3},null,{"$f":"+($M43*(EnergíaVig!V43-$Q$3*12*ClientesVig!Q43)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q43)+$M25*($P$3*12*ClientesVig!Q43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!W43-$Q$3*12*ClientesVig!R43)+$M34*(($Q$3-$P$3)*12*ClientesVig!R43)+$M25*($P$3*12*ClientesVig!R43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!X43-$Q$3*12*ClientesVig!S43)+$M34*(($Q$3-$P$3)*12*ClientesVig!S43)+$M25*($P$3*12*ClientesVig!S43))*(1-$G43)*1000","v":0},{"$f":"+($M43*(EnergíaVig!Y43-$Q$3*12*ClientesVig!T43)+$M34*(($Q$3-$P$3)*12*ClientesVig!T43)+$M25*($P$3*12*ClientesVig!T43))*(1-$G43)*1000","v":0},{"$f":"+SUMPRODUCT(O43:R43,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J43),0)","v":0.19},null,{"$f":"+PotenciaVig!P43*U43*12*(1-$G43)*1000","v":0},{"$f":"+PotenciaVig!Q43*U43*12*(1-$G43)*1000","v":0}]
[{"$f":"+EnergíaVig!A44","v":"MTD_3 Cruz Roja"},{"$f":"+ITV_CD!B44","v":"MTD"},{"$f":"+ITV_CD!C44","v":3},{"$f":"+ITV_CD!D44","v":"Cruz Roja"},{"$f":"+ITV_CD!E44","v":"Et"},{"$f":"+ITV_CD!F44","v":"Pp"},{"$f":"+ITV_CD!G44","v":1},{"$f":"+B44&C44&E44&$A$3","v":"MTD3EtCPEP"},{"$f":"+B44&C44&E44&$A$4","v":"MTD3EtCPEFP"},{"$f":"+B44&C44&F44&$A$3","v":"MTD3PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H44),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I44),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!W44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!X44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Y44*$M44*(1-$G44)*1000","v":0},{"$f":"+EnergíaVig!Z44*$M44*(1-$G44)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J44),0)","v":0.19},null,{"$f":"+PotenciaVig!P44*U44*12*(1-$G44)*1000","v":0},{"$f":"+PotenciaVig!Q44*U44*12*(1-$G44)*1000","v":0}]
[{"$f":"+EnergíaVig!A45","v":"MTD_4 (50,001-más)"},{"$f":"+ITV_CD!B45","v":"MTD"},{"$f":"+ITV_CD!C45","v":4},null,null,null,null,"MTD4CPEP","MTD4CPEFP","MTD4CPEP",null,null,{"$f":"+M46","v":6.0699999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O45:R45,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U46","v":0.19}]
[{"$f":"+EnergíaVig!A46","v":"MTD_4 Regular"},{"$f":"+ITV_CD!B46","v":"MTD"},{"$f":"+ITV_CD!C46","v":4},{"$f":"+ITV_CD!D46","v":"Regular"},{"$f":"+ITV_CD!E46","v":"Et"},{"$f":"+ITV_CD!F46","v":"Pp"},{"$f":"+ITV_CD!G46","v":0},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H46),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I46),0)","v":6.0699999999999999E-3},null,{"$f":"+($M46*(EnergíaVig!V46-$R$3*12*ClientesVig!Q46)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q46)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q46)+$M19*($P$3*12*ClientesVig!Q46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!W46-$R$3*12*ClientesVig!R46)+$M37*(($R$3-$Q$3)*12*ClientesVig!R46)+$M28*(($Q$3-$P$3)*12*ClientesVig!R46)+$M19*($P$3*12*ClientesVig!R46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!X46-$R$3*12*ClientesVig!S46)+$M37*(($R$3-$Q$3)*12*ClientesVig!S46)+$M28*(($Q$3-$P$3)*12*ClientesVig!S46)+$M19*($P$3*12*ClientesVig!S46))*(1-$G46)*1000","v":0},{"$f":"+($M46*(EnergíaVig!Y46-$R$3*12*ClientesVig!T46)+$M37*(($R$3-$Q$3)*12*ClientesVig!T46)+$M28*(($Q$3-$P$3)*12*ClientesVig!T46)+$M19*($P$3*12*ClientesVig!T46))*(1-$G46)*1000","v":0},{"$f":"+SUMPRODUCT(O46:R46,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J46),0)","v":0.19},null,{"$f":"+PotenciaVig!P46*U46*12*(1-$G46)*1000","v":0},{"$f":"+PotenciaVig!Q46*U46*12*(1-$G46)*1000","v":0}]
[{"$f":"+EnergíaVig!A47","v":"MTD_4 Agro"},{"$f":"+ITV_CD!B47","v":"MTD"},{"$f":"+ITV_CD!C47","v":4},{"$f":"+ITV_CD!D47","v":"Agropecuario"},{"$f":"+ITV_CD!E47","v":"Et"},{"$f":"+ITV_CD!F47","v":"Pp"},{"$f":"+ITV_CD!G47","v":0.05},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H47),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I47),0)","v":6.0699999999999999E-3},null,{"$f":"+($M47*(EnergíaVig!V47-$R$3*12*ClientesVig!Q47)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q47)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q47)+$M20*($P$3*12*ClientesVig!Q47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!W47-$R$3*12*ClientesVig!R47)+$M38*(($R$3-$Q$3)*12*ClientesVig!R47)+$M29*(($Q$3-$P$3)*12*ClientesVig!R47)+$M20*($P$3*12*ClientesVig!R47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!X47-$R$3*12*ClientesVig!S47)+$M38*(($R$3-$Q$3)*12*ClientesVig!S47)+$M29*(($Q$3-$P$3)*12*ClientesVig!S47)+$M20*($P$3*12*ClientesVig!S47))*(1-$G47)*1000","v":0},{"$f":"+($M47*(EnergíaVig!Y47-$R$3*12*ClientesVig!T47)+$M38*(($R$3-$Q$3)*12*ClientesVig!T47)+$M29*(($Q$3-$P$3)*12*ClientesVig!T47)+$M20*($P$3*12*ClientesVig!T47))*(1-$G47)*1000","v":0},{"$f":"+SUMPRODUCT(O47:R47,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J47),0)","v":0.19},null,{"$f":"+PotenciaVig!P47*U47*12*(1-$G47)*1000","v":0},{"$f":"+PotenciaVig!Q47*U47*12*(1-$G47)*1000","v":0}]
[{"$f":"+EnergíaVig!A48","v":"MTD_4 Jub. 1"},{"$f":"+ITV_CD!B48","v":"MTD"},{"$f":"+ITV_CD!C48","v":4},{"$f":"+ITV_CD!D48","v":"Jubilados - 1"},{"$f":"+ITV_CD!E48","v":"Et"},{"$f":"+ITV_CD!F48","v":"Pp"},{"$f":"+ITV_CD!G48","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H48),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I48),0)","v":6.0699999999999999E-3},null,{"$f":"+($M48*(EnergíaVig!V48-$R$3*12*ClientesVig!Q48)+$M37*(($R$3-$Q$3)*12*ClientesVig!Q48)+$M28*(($Q$3-$P$3)*12*ClientesVig!Q48)+$M19*($P$3*12*ClientesVig!Q48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!W48-$R$3*12*ClientesVig!R48)+$M37*(($R$3-$Q$3)*12*ClientesVig!R48)+$M28*(($Q$3-$P$3)*12*ClientesVig!R48)+$M19*($P$3*12*ClientesVig!R48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!X48-$R$3*12*ClientesVig!S48)+$M37*(($R$3-$Q$3)*12*ClientesVig!S48)+$M28*(($Q$3-$P$3)*12*ClientesVig!S48)+$M19*($P$3*12*ClientesVig!S48))*(1-$G48)*1000","v":0},{"$f":"+($M48*(EnergíaVig!Y48-$R$3*12*ClientesVig!T48)+$M37*(($R$3-$Q$3)*12*ClientesVig!T48)+$M28*(($Q$3-$P$3)*12*ClientesVig!T48)+$M19*($P$3*12*ClientesVig!T48))*(1-$G48)*1000","v":0},{"$f":"+SUMPRODUCT(O48:R48,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J48),0)","v":0.19},null,{"$f":"+PotenciaVig!P48*U48*12*(1-$G48)*1000","v":0},{"$f":"+PotenciaVig!Q48*U48*12*(1-$G48)*1000","v":0}]
[{"$f":"+EnergíaVig!A49","v":"MTD_4 Jub. 2"},{"$f":"+ITV_CD!B49","v":"MTD"},{"$f":"+ITV_CD!C49","v":4},{"$f":"+ITV_CD!D49","v":"Jubilados - 2"},{"$f":"+ITV_CD!E49","v":"Et"},{"$f":"+ITV_CD!F49","v":"Pp"},{"$f":"+ITV_CD!G49","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H49),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I49),0)","v":6.0699999999999999E-3},null,{"$f":"+($M49*(EnergíaVig!V49-$R$3*12*ClientesVig!Q49)+$M38*(($R$3-$Q$3)*12*ClientesVig!Q49)+$M29*(($Q$3-$P$3)*12*ClientesVig!Q49)+$M20*(($P$3-$P$4)*12*ClientesVig!Q49)+$M20*$P$4*12*ClientesVig!Q49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!W49-$R$3*12*ClientesVig!R49)+$M38*(($R$3-$Q$3)*12*ClientesVig!R49)+$M29*(($Q$3-$P$3)*12*ClientesVig!R49)+$M20*(($P$3-$P$4)*12*ClientesVig!R49)+$M20*$P$4*12*ClientesVig!R49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!X49-$R$3*12*ClientesVig!S49)+$M38*(($R$3-$Q$3)*12*ClientesVig!S49)+$M29*(($Q$3-$P$3)*12*ClientesVig!S49)+$M20*(($P$3-$P$4)*12*ClientesVig!S49)+$M20*$P$4*12*ClientesVig!S49*(1-$G49))*1000","v":0},{"$f":"+($M49*(EnergíaVig!Y49-$R$3*12*ClientesVig!T49)+$M38*(($R$3-$Q$3)*12*ClientesVig!T49)+$M29*(($Q$3-$P$3)*12*ClientesVig!T49)+$M20*(($P$3-$P$4)*12*ClientesVig!T49)+$M20*$P$4*12*ClientesVig!T49*(1-$G49))*1000","v":0},{"$f":"+SUMPRODUCT(O49:R49,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J49),0)","v":0.19},null,{"$f":"+PotenciaVig!P49*U49*12*(1-$G49)*1000","v":0},{"$f":"+PotenciaVig!Q49*U49*12*(1-$G49)*1000","v":0}]
[{"$f":"+EnergíaVig!A50","v":"MTD_4 Discap."},{"$f":"+ITV_CD!B50","v":"MTD"},{"$f":"+ITV_CD!C50","v":4},{"$f":"+ITV_CD!D50","v":"Jubilados - 1"},{"$f":"+ITV_CD!E50","v":"Et"},{"$f":"+ITV_CD!F50","v":"Pp"},{"$f":"+ITV_CD!G50","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H50),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I50),0)","v":6.0699999999999999E-3},null,{"$f":"+($M50*(EnergíaVig!V50-$R$3*12*ClientesVig!Q50)+$M39*(($R$3-$Q$3)*12*ClientesVig!Q50)+$M30*(($Q$3-$P$3)*12*ClientesVig!Q50)+$M21*($P$3*12*ClientesVig!Q50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!W50-$R$3*12*ClientesVig!R50)+$M39*(($R$3-$Q$3)*12*ClientesVig!R50)+$M30*(($Q$3-$P$3)*12*ClientesVig!R50)+$M21*($P$3*12*ClientesVig!R50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!X50-$R$3*12*ClientesVig!S50)+$M39*(($R$3-$Q$3)*12*ClientesVig!S50)+$M30*(($Q$3-$P$3)*12*ClientesVig!S50)+$M21*($P$3*12*ClientesVig!S50))*(1-$G50)*1000","v":0},{"$f":"+($M50*(EnergíaVig!Y50-$R$3*12*ClientesVig!T50)+$M39*(($R$3-$Q$3)*12*ClientesVig!T50)+$M30*(($Q$3-$P$3)*12*ClientesVig!T50)+$M21*($P$3*12*ClientesVig!T50))*(1-$G50)*1000","v":0},{"$f":"+SUMPRODUCT(O50:R50,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J50),0)","v":0.19},null,{"$f":"+PotenciaVig!P50*U50*12*(1-$G50)*1000","v":0},{"$f":"+PotenciaVig!Q50*U50*12*(1-$G50)*1000","v":0}]
[{"$f":"+EnergíaVig!A51","v":"MTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B51","v":"MTD"},{"$f":"+ITV_CD!C51","v":4},{"$f":"+ITV_CD!D51","v":"Jubilados - 2"},{"$f":"+ITV_CD!E51","v":"Et"},{"$f":"+ITV_CD!F51","v":"Pp"},{"$f":"+ITV_CD!G51","v":0.25},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H51),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I51),0)","v":6.0699999999999999E-3},null,{"$f":"+($M51*(EnergíaVig!V51-$R$3*12*ClientesVig!Q51)+$M40*(($R$3-$Q$3)*12*ClientesVig!Q51)+$M31*(($Q$3-$P$3)*12*ClientesVig!Q51)+$M22*(($P$3-$P$4)*12*ClientesVig!Q51)+$M22*$P$4*12*ClientesVig!Q51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!W51-$R$3*12*ClientesVig!R51)+$M40*(($R$3-$Q$3)*12*ClientesVig!R51)+$M31*(($Q$3-$P$3)*12*ClientesVig!R51)+$M22*(($P$3-$P$4)*12*ClientesVig!R51)+$M22*$P$4*12*ClientesVig!R51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!X51-$R$3*12*ClientesVig!S51)+$M40*(($R$3-$Q$3)*12*ClientesVig!S51)+$M31*(($Q$3-$P$3)*12*ClientesVig!S51)+$M22*(($P$3-$P$4)*12*ClientesVig!S51)+$M22*$P$4*12*ClientesVig!S51*(1-$G51))*1000","v":0},{"$f":"+($M51*(EnergíaVig!Y51-$R$3*12*ClientesVig!T51)+$M40*(($R$3-$Q$3)*12*ClientesVig!T51)+$M31*(($Q$3-$P$3)*12*ClientesVig!T51)+$M22*(($P$3-$P$4)*12*ClientesVig!T51)+$M22*$P$4*12*ClientesVig!T51*(1-$G51))*1000","v":0},{"$f":"+SUMPRODUCT(O51:R51,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J51),0)","v":0.19},null,{"$f":"+PotenciaVig!P51*U51*12*(1-$G51)*1000","v":0},{"$f":"+PotenciaVig!Q51*U51*12*(1-$G51)*1000","v":0}]
[{"$f":"+EnergíaVig!A52","v":"MTD_4 Político"},{"$f":"+ITV_CD!B52","v":"MTD"},{"$f":"+ITV_CD!C52","v":4},{"$f":"+ITV_CD!D52","v":"Político"},{"$f":"+ITV_CD!E52","v":"Et"},{"$f":"+ITV_CD!F52","v":"Pp"},{"$f":"+ITV_CD!G52","v":0.5},"MTD4EtCPEP","MTD4EtCPEFP","MTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H52),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I52),0)","v":6.0699999999999999E-3},null,{"$f":"+($M52*(EnergíaVig!V52-$R$3*12*ClientesVig!Q52)+$M43*(($R$3-$Q$3)*12*ClientesVig!Q52)+$M34*(($Q$3-$P$3)*12*ClientesVig!Q52)+$M25*($P$3*12*ClientesVig!Q52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!W52-$R$3*12*ClientesVig!R52)+$M43*(($R$3-$Q$3)*12*ClientesVig!R52)+$M34*(($Q$3-$P$3)*12*ClientesVig!R52)+$M25*($P$3*12*ClientesVig!R52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!X52-$R$3*12*ClientesVig!S52)+$M43*(($R$3-$Q$3)*12*ClientesVig!S52)+$M34*(($Q$3-$P$3)*12*ClientesVig!S52)+$M25*($P$3*12*ClientesVig!S52))*(1-$G52)*1000","v":0},{"$f":"+($M52*(EnergíaVig!Y52-$R$3*12*ClientesVig!T52)+$M43*(($R$3-$Q$3)*12*ClientesVig!T52)+$M34*(($Q$3-$P$3)*12*ClientesVig!T52)+$M25*($P$3*12*ClientesVig!T52))*(1-$G52)*1000","v":0},{"$f":"+SUMPRODUCT(O52:R52,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J52),0)","v":0.19},null,{"$f":"+PotenciaVig!P52*U52*12*(1-$G52)*1000","v":0},{"$f":"+PotenciaVig!Q52*U52*12*(1-$G52)*1000","v":0}]
[{"$f":"+EnergíaVig!A53","v":"MTD_4 Cruz Roja"},{"$f":"+ITV_CD!B53","v":"MTD"},{"$f":"+ITV_CD!C53","v":4},{"$f":"+ITV_CD!D53","v":"Cruz Roja"},{"$f":"+ITV_CD!E53","v":"Et"},{"$f":"+ITV_CD!F53","v":"Pp"},{"$f":"+ITV_CD!G53","v":0.5},{"$f":"+B53&C53&E53&$A$3","v":"MTD4EtCPEP"},{"$f":"+B53&C53&E53&$A$4","v":"MTD4EtCPEFP"},{"$f":"+B53&C53&F53&$A$3","v":"MTD4PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H53),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I53),0)","v":6.0699999999999999E-3},null,{"$f":"+EnergíaVig!V53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!W53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!X53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Y53*$M53*(1-$G53)*1000","v":0},{"$f":"+EnergíaVig!Z53*$M53*(1-$G53)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J53),0)","v":0.19},null,{"$f":"+PotenciaVig!P53*U53*12*(1-$G53)*1000","v":0},{"$f":"+PotenciaVig!Q53*U53*12*(1-$G53)*1000","v":0}]
[{"$f":"+EnergíaVig!A54","v":"BTH"},{"$f":"+ITV_CD!B54","v":"BTH"},{"$f":"+ITV_CD!C54","v":1},null,null,null,null,"BTH1CPEP","BTH1CPEFP","BTH1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H54),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I54),0)","v":0},null,{"$f":"+SUM(O55:O57)","v":4046.0630962749879},{"$f":"+SUM(P55:P57)","v":4149.8030646717234},null,null,{"$f":"+SUM(S55:S57)","v":13790.023600595789},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J54),0)","v":0},null,{"$f":"+SUM(W55:W57)","v":1077.0531635718462},{"$f":"+SUM(X55:X57)","v":1104.6591579456001},null,{"$f":"+SUM(W54,O54)/SUM($W$7,$O$7)","v":7.2459308689317098E-4}]
[{"$f":"+EnergíaVig!A55","v":"BTH Punta"},{"$f":"+ITV_CD!B55","v":"BTH"},{"$f":"+ITV_CD!C55","v":1},{"$f":"+ITV_CD!D55","v":"Regular"},{"$f":"+ITV_CD!E55","v":"Ep"},{"$f":"+ITV_CD!F55","v":"Pp"},{"$f":"+ITV_CD!G55","v":0},"BTH1EpCPEP","BTH1EpCPEFP","BTH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H55),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I55),0)","v":7.4700000000000001E-3},null,{"$f":"+EnergíaVig!V55*$M55*(1-$G55)*1000","v":366.42155125373682},{"$f":"+EnergíaVig!W55*$M55*(1-$G55)*1000","v":375.81650116985196},{"$f":"+EnergíaVig!X55*$M55*(1-$G55)*1000","v":385.948311170419},{"$f":"+EnergíaVig!Y55*$M55*(1-$G55)*1000","v":396.64674224043893},{"$f":"+SUMPRODUCT(O55:R55,PremisaCosto!$F$69:$I$69)","v":1248.8588831469201},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J55),0)","v":0.13},null,{"$f":"+PotenciaVig!P55*U55*12*(1-$G55)*1000","v":214.12787392258355},{"$f":"+PotenciaVig!Q55*U55*12*(1-$G55)*1000","v":219.61619435345924},null,{"$f":"+SUM(W55,O55)/SUM($W$7,$O$7)","v":8.211059026311116E-5}]
[{"$f":"+EnergíaVig!A56","v":"BTH Fuera de Punta Medio"},{"$f":"+ITV_CD!B56","v":"BTH"},{"$f":"+ITV_CD!C56","v":1},{"$f":"+ITV_CD!D56","v":"Regular"},"Efp",{"$f":"+ITV_CD!F56","v":"Pfp"},{"$f":"+ITV_CD!G56","v":0},{"$f":"+B56&C56&E56&$A$3","v":"BTH1EfpCPEP"},{"$f":"+B56&C56&E56&$A$4","v":"BTH1EfpCPEFP"},{"$f":"+B56&C56&F56&$A$3","v":"BTH1PfpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H56),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I56),0)","v":5.6499999999999996E-3},null,{"$f":"+EnergíaVig!V56*$M56*(1-$G56)*1000","v":1706.5900024867867},{"$f":"+EnergíaVig!W56*$M56*(1-$G56)*1000","v":1750.3465106557173},{"$f":"+EnergíaVig!X56*$M56*(1-$G56)*1000","v":1797.5349077216142},{"$f":"+EnergíaVig!Y56*$M56*(1-$G56)*1000","v":1847.3623140079519},{"$f":"+SUMPRODUCT(O56:R56,PremisaCosto!$F$69:$I$69)","v":5816.4976301284432},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J56),0)","v":0.12},null,{"$f":"+PotenciaVig!P56*U56*12*(1-$G56)*1000","v":539.0469157289366},{"$f":"+PotenciaVig!Q56*U56*12*(1-$G56)*1000","v":552.86324961672051},null,{"$f":"+SUM(W56,O56)/SUM($W$7,$O$7)","v":3.176139099876382E-4}]
[{"$f":"+EnergíaVig!A57","v":"BTH Fuera de Punta Bajo"},{"$f":"+ITV_CD!B57","v":"BTH"},{"$f":"+ITV_CD!C57","v":1},{"$f":"+ITV_CD!D57","v":"Regular"},"Efp",{"$f":"+ITV_CD!F57","v":"Pfp"},{"$f":"+ITV_CD!G57","v":0},"BTH1EfpCPEP","BTH1EfpCPEFP","BTH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H57),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I57),0)","v":5.6499999999999996E-3},null,{"$f":"+EnergíaVig!V57*$M57*(1-$G57)*1000","v":1973.0515425344643},{"$f":"+EnergíaVig!W57*$M57*(1-$G57)*1000","v":2023.640052846154},{"$f":"+EnergíaVig!X57*$M57*(1-$G57)*1000","v":2078.196296281852},{"$f":"+EnergíaVig!Y57*$M57*(1-$G57)*1000","v":2135.80359545183},{"$f":"+SUMPRODUCT(O57:R57,PremisaCosto!$F$69:$I$69)","v":6724.6670873204266},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J57),0)","v":0.12},null,{"$f":"+PotenciaVig!P57*U57*12*(1-$G57)*1000","v":323.878373920326},{"$f":"+PotenciaVig!Q57*U57*12*(1-$G57)*1000","v":332.17971397542033},null,{"$f":"+SUM(W57,O57)/SUM($W$7,$O$7)","v":3.2486858664242151E-4}]
[{"$f":"+EnergíaVig!A58","v":"BTD"},{"$f":"+ITV_CD!B58","v":"BTD"},{"$f":"+ITV_CD!C58","v":1},null,null,null,null,"BTD1CPEP","BTD1CPEFP","BTD1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H58),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I58),0)","v":0},null,{"$f":"+SUM(O59:O94)","v":1342382.084698664},{"$f":"+SUM(P59:P94)","v":1376787.0729458788},{"$f":"+SUM(Q59:Q94)","v":1413889.5644486309},{"$f":"+SUM(R59:R94)","v":1453067.3640302583},{"$f":"+SUM(S59:S94)","v":4575118.5834569056},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J58),0)","v":0},null,{"$f":"+SUM(W59:W94)","v":118948.34672989009},{"$f":"+SUM(X59:X94)","v":121992.69933858846},{"$f":"+SUM(Y59:Y94)","v":0},{"$f":"+SUM(W58,O58)/SUM($W$7,$O$7)","v":0.20668473533946352}]
[{"$f":"+EnergíaVig!A59","v":"BTD_1 (0-10,000)"},{"$f":"+ITV_CD!B59","v":"BTD"},{"$f":"+ITV_CD!C59","v":1},null,null,null,null,"BTD1CPEP","BTD1CPEFP","BTD1CPEP",null,null,{"$f":"+M60","v":6.0800000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O59:R59,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U60","v":0.16}]
[{"$f":"+EnergíaVig!A60","v":"BTD_1 Regular"},{"$f":"+ITV_CD!B60","v":"BTD"},{"$f":"+ITV_CD!C60","v":1},{"$f":"+ITV_CD!D60","v":"Regular"},{"$f":"+ITV_CD!E60","v":"Et"},{"$f":"+ITV_CD!F60","v":"Pp"},{"$f":"+ITV_CD!G60","v":0},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H60),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I60),0)","v":6.0800000000000003E-3},null,{"$f":"+EnergíaVig!V60*$M60*(1-$G60)*1000","v":365814.17118073528},{"$f":"+EnergíaVig!W60*$M60*(1-$G60)*1000","v":375181.66346384201},{"$f":"+EnergíaVig!X60*$M60*(1-$G60)*1000","v":385283.03130519384},{"$f":"+EnergíaVig!Y60*$M60*(1-$G60)*1000","v":395949.63228761184},{"$f":"+EnergíaVig!Z60*$M60*(1-$G60)*1000","v":1246730.9929164816},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J60),0)","v":0.16},null,{"$f":"+PotenciaVig!P60*U60*12*(1-$G60)*1000","v":45132.465757229947},{"$f":"+PotenciaVig!Q60*U60*12*(1-$G60)*1000","v":46284.970864911753}]
[{"$f":"+EnergíaVig!A61","v":"BTD_1 Agro"},{"$f":"+ITV_CD!B61","v":"BTD"},{"$f":"+ITV_CD!C61","v":1},{"$f":"+ITV_CD!D61","v":"Agropecuario"},{"$f":"+ITV_CD!E61","v":"Et"},{"$f":"+ITV_CD!F61","v":"Pp"},{"$f":"+ITV_CD!G61","v":0.05},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H61),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I61),0)","v":6.0800000000000003E-3},null,{"$f":"+EnergíaVig!V61*$M61*(1-$G61)*1000","v":1510.2673965717051},{"$f":"+EnergíaVig!W61*$M61*(1-$G61)*1000","v":1548.9902459843133},{"$f":"+EnergíaVig!X61*$M61*(1-$G61)*1000","v":1590.7501868495806},{"$f":"+EnergíaVig!Y61*$M61*(1-$G61)*1000","v":1634.8455507391686},{"$f":"+EnergíaVig!Z61*$M61*(1-$G61)*1000","v":5147.37969882581},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J61),0)","v":0.16},null,{"$f":"+PotenciaVig!P61*U61*12*(1-$G61)*1000","v":244.22773277490288},{"$f":"+PotenciaVig!Q61*U61*12*(1-$G61)*1000","v":250.48754393829935}]
[{"$f":"+EnergíaVig!A62","v":"BTD_1 Jub. 1"},{"$f":"+ITV_CD!B62","v":"BTD"},{"$f":"+ITV_CD!C62","v":1},{"$f":"+ITV_CD!D62","v":"Jubilados - 1"},{"$f":"+ITV_CD!E62","v":"Et"},{"$f":"+ITV_CD!F62","v":"Pp"},{"$f":"+ITV_CD!G62","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H62),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I62),0)","v":6.0800000000000003E-3},null,{"$f":"+EnergíaVig!V62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!W62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!X62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Y62*$M62*(1-$G62)*1000","v":0},{"$f":"+EnergíaVig!Z62*$M62*(1-$G62)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J62),0)","v":0.16},null,{"$f":"+PotenciaVig!P62*U62*12*(1-$G62)*1000","v":0},{"$f":"+PotenciaVig!Q62*U62*12*(1-$G62)*1000","v":0}]
[{"$f":"+EnergíaVig!A63","v":"BTD_1 Jub. 2"},{"$f":"+ITV_CD!B63","v":"BTD"},{"$f":"+ITV_CD!C63","v":1},{"$f":"+ITV_CD!D63","v":"Jubilados - 2"},{"$f":"+ITV_CD!E63","v":"Et"},{"$f":"+ITV_CD!F63","v":"Pp"},{"$f":"+ITV_CD!G63","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H63),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I63),0)","v":6.0800000000000003E-3},null,{"$f":"+((EnergíaVig!V63-ClientesVig!Q63*0.6*12)+(ClientesVig!Q63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!W63-ClientesVig!R63*0.6*12)+(ClientesVig!R63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!X63-ClientesVig!S63*0.6*12)+(ClientesVig!S63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Y63-ClientesVig!T63*0.6*12)+(ClientesVig!T63*0.6*12)*(1-$G63))*$M63*1000","v":0},{"$f":"+((EnergíaVig!Z63-ClientesVig!U63*0.6*12)+(ClientesVig!U63*0.6*12)*(1-$G63))*$M63*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J63),0)","v":0.16},null,{"$f":"+PotenciaVig!P63*U63*12*(1-$G63)*1000","v":0},{"$f":"+PotenciaVig!Q63*U63*12*(1-$G63)*1000","v":0}]
[{"$f":"+EnergíaVig!A64","v":"BTD_1 Discap."},{"$f":"+ITV_CD!B64","v":"BTD"},{"$f":"+ITV_CD!C64","v":1},{"$f":"+ITV_CD!D64","v":"Jubilados - 1"},{"$f":"+ITV_CD!E64","v":"Et"},{"$f":"+ITV_CD!F64","v":"Pp"},{"$f":"+ITV_CD!G64","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H64),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I64),0)","v":6.0800000000000003E-3},null,{"$f":"+EnergíaVig!V64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!W64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!X64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Y64*$M64*(1-$G64)*1000","v":0},{"$f":"+EnergíaVig!Z64*$M64*(1-$G64)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J64),0)","v":0.16},null,{"$f":"+PotenciaVig!P64*U64*12*(1-$G64)*1000","v":0},{"$f":"+PotenciaVig!Q64*U64*12*(1-$G64)*1000","v":0}]
[{"$f":"+EnergíaVig!A65","v":"BTD_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B65","v":"BTD"},{"$f":"+ITV_CD!C65","v":1},{"$f":"+ITV_CD!D65","v":"Jubilados - 2"},{"$f":"+ITV_CD!E65","v":"Et"},{"$f":"+ITV_CD!F65","v":"Pp"},{"$f":"+ITV_CD!G65","v":0.25},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H65),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I65),0)","v":6.0800000000000003E-3},null,{"$f":"+((EnergíaVig!V65-ClientesVig!Q65*0.6*12)+(ClientesVig!Q65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!W65-ClientesVig!R65*0.6*12)+(ClientesVig!R65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!X65-ClientesVig!S65*0.6*12)+(ClientesVig!S65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Y65-ClientesVig!T65*0.6*12)+(ClientesVig!T65*0.6*12)*(1-$G65))*$M65*1000","v":0},{"$f":"+((EnergíaVig!Z65-ClientesVig!U65*0.6*12)+(ClientesVig!U65*0.6*12)*(1-$G65))*$M65*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J65),0)","v":0.16},null,{"$f":"+PotenciaVig!P65*U65*12*(1-$G65)*1000","v":0},{"$f":"+PotenciaVig!Q65*U65*12*(1-$G65)*1000","v":0}]
[{"$f":"+EnergíaVig!A66","v":"BTD_1 Político"},{"$f":"+ITV_CD!B66","v":"BTD"},{"$f":"+ITV_CD!C66","v":1},{"$f":"+ITV_CD!D66","v":"Político"},{"$f":"+ITV_CD!E66","v":"Et"},{"$f":"+ITV_CD!F66","v":"Pp"},{"$f":"+ITV_CD!G66","v":0.5},"BTD1EtCPEP","BTD1EtCPEFP","BTD1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H66),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I66),0)","v":6.0800000000000003E-3},null,{"$f":"+EnergíaVig!V66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!W66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!X66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Y66*$M66*(1-$G66)*1000","v":0},{"$f":"+EnergíaVig!Z66*$M66*(1-$G66)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J66),0)","v":0.16},null,{"$f":"+PotenciaVig!P66*U66*12*(1-$G66)*1000","v":0},{"$f":"+PotenciaVig!Q66*U66*12*(1-$G66)*1000","v":0}]
[{"$f":"+EnergíaVig!A67","v":"BTD_1 Cruz Roja"},{"$f":"+ITV_CD!B67","v":"BTD"},{"$f":"+ITV_CD!C67","v":1},{"$f":"+ITV_CD!D67","v":"Cruz Roja"},{"$f":"+ITV_CD!E67","v":"Et"},{"$f":"+ITV_CD!F67","v":"Pp"},{"$f":"+ITV_CD!G67","v":1},{"$f":"+B67&C67&E67&$A$3","v":"BTD1EtCPEP"},{"$f":"+B67&C67&E67&$A$4","v":"BTD1EtCPEFP"},{"$f":"+B67&C67&F67&$A$3","v":"BTD1PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H67),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I67),0)","v":6.0800000000000003E-3},null,{"$f":"+($M67*(EnergíaVig!V67-$R$3*12*ClientesVig!Q67)+$M58*(($R$3-$Q$3)*12*ClientesVig!Q67)+$M49*(($Q$3-$P$3)*12*ClientesVig!Q67)+$M40*($P$3*12*ClientesVig!Q67))*(1-$G67)*1000","v":0},{"$f":"+($M67*(EnergíaVig!W67-$R$3*12*ClientesVig!R67)+$M58*(($R$3-$Q$3)*12*ClientesVig!R67)+$M49*(($Q$3-$P$3)*12*ClientesVig!R67)+$M40*($P$3*12*ClientesVig!R67))*(1-$G67)*1000","v":0},{"$f":"+($M67*(EnergíaVig!X67-$R$3*12*ClientesVig!S67)+$M58*(($R$3-$Q$3)*12*ClientesVig!S67)+$M49*(($Q$3-$P$3)*12*ClientesVig!S67)+$M40*($P$3*12*ClientesVig!S67))*(1-$G67)*1000","v":0},{"$f":"+($M67*(EnergíaVig!Y67-$R$3*12*ClientesVig!T67)+$M58*(($R$3-$Q$3)*12*ClientesVig!T67)+$M49*(($Q$3-$P$3)*12*ClientesVig!T67)+$M40*($P$3*12*ClientesVig!T67))*(1-$G67)*1000","v":0},{"$f":"+SUMPRODUCT(O67:R67,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J67),0)","v":0.16},null,{"$f":"+PotenciaVig!P67*U67*12*(1-$G67)*1000","v":0},{"$f":"+PotenciaVig!Q67*U67*12*(1-$G67)*1000","v":0}]
[{"$f":"+EnergíaVig!A68","v":"BTD_2 (10,001-30,000)"},{"$f":"+ITV_CD!B68","v":"BTD"},{"$f":"+ITV_CD!C68","v":2},null,null,null,null,"BTD2CPEP","BTD2CPEFP","BTD2CPEP",null,null,{"$f":"+M69","v":6.0800000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O68:R68,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U69","v":0.16}]
[{"$f":"+EnergíaVig!A69","v":"BTD_2 Regular"},{"$f":"+ITV_CD!B69","v":"BTD"},{"$f":"+ITV_CD!C69","v":2},{"$f":"+ITV_CD!D69","v":"Regular"},{"$f":"+ITV_CD!E69","v":"Et"},{"$f":"+ITV_CD!F69","v":"Pp"},{"$f":"+ITV_CD!G69","v":0},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H69),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I69),0)","v":6.0800000000000003E-3},null,{"$f":"+($M69*(EnergíaVig!V69-$P$3*12*ClientesVig!Q69)+$M60*($P$3*12*ClientesVig!Q69))*(1-$G69)*1000","v":326633.80015321611},{"$f":"+($M69*(EnergíaVig!W69-$P$3*12*ClientesVig!R69)+$M60*($P$3*12*ClientesVig!R69))*(1-$G69)*1000","v":335007.16044368863},{"$f":"+($M69*(EnergíaVig!X69-$P$3*12*ClientesVig!S69)+$M60*($P$3*12*ClientesVig!S69))*(1-$G69)*1000","v":344037.15515001741},{"$f":"+($M69*(EnergíaVig!Y69-$P$3*12*ClientesVig!T69)+$M60*($P$3*12*ClientesVig!T69))*(1-$G69)*1000","v":353572.19012540113},{"$f":"+SUMPRODUCT(O69:R69,PremisaCosto!$F$69:$I$69)","v":1113244.9818195854},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J69),0)","v":0.16},null,{"$f":"+PotenciaVig!P69*U69*12*(1-$G69)*1000","v":29522.339157063379},{"$f":"+PotenciaVig!Q69*U69*12*(1-$G69)*1000","v":30278.89704795527}]
[{"$f":"+EnergíaVig!A70","v":"BTD_2 Agro"},{"$f":"+ITV_CD!B70","v":"BTD"},{"$f":"+ITV_CD!C70","v":2},{"$f":"+ITV_CD!D70","v":"Agropecuario"},{"$f":"+ITV_CD!E70","v":"Et"},{"$f":"+ITV_CD!F70","v":"Pp"},{"$f":"+ITV_CD!G70","v":0.05},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H70),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I70),0)","v":6.0800000000000003E-3},null,{"$f":"+($M70*(EnergíaVig!V70-$P$3*12*ClientesVig!Q70)+$M61*($P$3*12*ClientesVig!Q70))*(1-$G70)*1000","v":1008.0001374922116},{"$f":"+($M70*(EnergíaVig!W70-$P$3*12*ClientesVig!R70)+$M61*($P$3*12*ClientesVig!R70))*(1-$G70)*1000","v":1033.8449896161487},{"$f":"+($M70*(EnergíaVig!X70-$P$3*12*ClientesVig!S70)+$M61*($P$3*12*ClientesVig!S70))*(1-$G70)*1000","v":1061.7168924523014},{"$f":"+($M70*(EnergíaVig!Y70-$P$3*12*ClientesVig!T70)+$M61*($P$3*12*ClientesVig!T70))*(1-$G70)*1000","v":1091.1475303409106},{"$f":"+SUMPRODUCT(O70:R70,PremisaCosto!$F$69:$I$69)","v":3435.5237065429769},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J70),0)","v":0.16},null,{"$f":"+PotenciaVig!P70*U70*12*(1-$G70)*1000","v":60.427480274202772},{"$f":"+PotenciaVig!Q70*U70*12*(1-$G70)*1000","v":61.976299531125626}]
[{"$f":"+EnergíaVig!A71","v":"BTD_2 Jub. 1"},{"$f":"+ITV_CD!B71","v":"BTD"},{"$f":"+ITV_CD!C71","v":2},{"$f":"+ITV_CD!D71","v":"Jubilados - 1"},{"$f":"+ITV_CD!E71","v":"Et"},{"$f":"+ITV_CD!F71","v":"Pp"},{"$f":"+ITV_CD!G71","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H71),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I71),0)","v":6.0800000000000003E-3},null,{"$f":"+($M71*(EnergíaVig!V71-$P$3*12*ClientesVig!Q71)+$M62*($P$3*12*ClientesVig!Q71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!W71-$P$3*12*ClientesVig!R71)+$M62*($P$3*12*ClientesVig!R71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!X71-$P$3*12*ClientesVig!S71)+$M62*($P$3*12*ClientesVig!S71))*(1-$G71)*1000","v":0},{"$f":"+($M71*(EnergíaVig!Y71-$P$3*12*ClientesVig!T71)+$M62*($P$3*12*ClientesVig!T71))*(1-$G71)*1000","v":0},{"$f":"+SUMPRODUCT(O71:R71,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J71),0)","v":0.16},null,{"$f":"+PotenciaVig!P71*U71*12*(1-$G71)*1000","v":0},{"$f":"+PotenciaVig!Q71*U71*12*(1-$G71)*1000","v":0}]
[{"$f":"+EnergíaVig!A72","v":"BTD_2 Jub. 2"},{"$f":"+ITV_CD!B72","v":"BTD"},{"$f":"+ITV_CD!C72","v":2},{"$f":"+ITV_CD!D72","v":"Jubilados - 2"},{"$f":"+ITV_CD!E72","v":"Et"},{"$f":"+ITV_CD!F72","v":"Pp"},{"$f":"+ITV_CD!G72","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H72),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I72),0)","v":6.0800000000000003E-3},null,{"$f":"+($M72*(EnergíaVig!V72-$P$3*12*ClientesVig!Q72)+$M63*($P$3*12*ClientesVig!Q72-$P$4*12*ClientesVig!Q72)+$M63*$P$4*12*ClientesVig!Q72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!W72-$P$3*12*ClientesVig!R72)+$M63*($P$3*12*ClientesVig!R72-$P$4*12*ClientesVig!R72)+$M63*$P$4*12*ClientesVig!R72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!X72-$P$3*12*ClientesVig!S72)+$M63*($P$3*12*ClientesVig!S72-$P$4*12*ClientesVig!S72)+$M63*$P$4*12*ClientesVig!S72*(1-$G72))*1000","v":0},{"$f":"+($M72*(EnergíaVig!Y72-$P$3*12*ClientesVig!T72)+$M63*($P$3*12*ClientesVig!T72-$P$4*12*ClientesVig!T72)+$M63*$P$4*12*ClientesVig!T72*(1-$G72))*1000","v":0},{"$f":"+SUMPRODUCT(O72:R72,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J72),0)","v":0.16},null,{"$f":"+PotenciaVig!P72*U72*12*(1-$G72)*1000","v":0},{"$f":"+PotenciaVig!Q72*U72*12*(1-$G72)*1000","v":0}]
[{"$f":"+EnergíaVig!A73","v":"BTD_2 Discap."},{"$f":"+ITV_CD!B73","v":"BTD"},{"$f":"+ITV_CD!C73","v":2},{"$f":"+ITV_CD!D73","v":"Jubilados - 1"},{"$f":"+ITV_CD!E73","v":"Et"},{"$f":"+ITV_CD!F73","v":"Pp"},{"$f":"+ITV_CD!G73","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H73),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I73),0)","v":6.0800000000000003E-3},null,{"$f":"+($M73*(EnergíaVig!V73-$P$3*12*ClientesVig!Q73)+$M64*($P$3*12*ClientesVig!Q73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!W73-$P$3*12*ClientesVig!R73)+$M64*($P$3*12*ClientesVig!R73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!X73-$P$3*12*ClientesVig!S73)+$M64*($P$3*12*ClientesVig!S73))*(1-$G73)*1000","v":0},{"$f":"+($M73*(EnergíaVig!Y73-$P$3*12*ClientesVig!T73)+$M64*($P$3*12*ClientesVig!T73))*(1-$G73)*1000","v":0},{"$f":"+SUMPRODUCT(O73:R73,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J73),0)","v":0.16},null,{"$f":"+PotenciaVig!P73*U73*12*(1-$G73)*1000","v":0},{"$f":"+PotenciaVig!Q73*U73*12*(1-$G73)*1000","v":0}]
[{"$f":"+EnergíaVig!A74","v":"BTD_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B74","v":"BTD"},{"$f":"+ITV_CD!C74","v":2},{"$f":"+ITV_CD!D74","v":"Jubilados - 2"},{"$f":"+ITV_CD!E74","v":"Et"},{"$f":"+ITV_CD!F74","v":"Pp"},{"$f":"+ITV_CD!G74","v":0.25},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H74),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I74),0)","v":6.0800000000000003E-3},null,{"$f":"+($M74*(EnergíaVig!V74-$P$3*12*ClientesVig!Q74)+$M65*($P$3*12*ClientesVig!Q74-$P$4*12*ClientesVig!Q74)+$M65*$P$4*12*ClientesVig!Q74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!W74-$P$3*12*ClientesVig!R74)+$M65*($P$3*12*ClientesVig!R74-$P$4*12*ClientesVig!R74)+$M65*$P$4*12*ClientesVig!R74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!X74-$P$3*12*ClientesVig!S74)+$M65*($P$3*12*ClientesVig!S74-$P$4*12*ClientesVig!S74)+$M65*$P$4*12*ClientesVig!S74*(1-$G74))*1000","v":0},{"$f":"+($M74*(EnergíaVig!Y74-$P$3*12*ClientesVig!T74)+$M65*($P$3*12*ClientesVig!T74-$P$4*12*ClientesVig!T74)+$M65*$P$4*12*ClientesVig!T74*(1-$G74))*1000","v":0},{"$f":"+SUMPRODUCT(O74:R74,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J74),0)","v":0.16},null,{"$f":"+PotenciaVig!P74*U74*12*(1-$G74)*1000","v":0},{"$f":"+PotenciaVig!Q74*U74*12*(1-$G74)*1000","v":0}]
[{"$f":"+EnergíaVig!A75","v":"BTD_2 Político"},{"$f":"+ITV_CD!B75","v":"BTD"},{"$f":"+ITV_CD!C75","v":2},{"$f":"+ITV_CD!D75","v":"Político"},{"$f":"+ITV_CD!E75","v":"Et"},{"$f":"+ITV_CD!F75","v":"Pp"},{"$f":"+ITV_CD!G75","v":0.5},"BTD2EtCPEP","BTD2EtCPEFP","BTD2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H75),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I75),0)","v":6.0800000000000003E-3},null,{"$f":"+($M75*(EnergíaVig!V75-$P$3*12*ClientesVig!Q75)+$M66*($P$3*12*ClientesVig!Q75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!W75-$P$3*12*ClientesVig!R75)+$M66*($P$3*12*ClientesVig!R75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!X75-$P$3*12*ClientesVig!S75)+$M66*($P$3*12*ClientesVig!S75))*(1-$G75)*1000","v":0},{"$f":"+($M75*(EnergíaVig!Y75-$P$3*12*ClientesVig!T75)+$M66*($P$3*12*ClientesVig!T75))*(1-$G75)*1000","v":0},{"$f":"+SUMPRODUCT(O75:R75,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J75),0)","v":0.16},null,{"$f":"+PotenciaVig!P75*U75*12*(1-$G75)*1000","v":0},{"$f":"+PotenciaVig!Q75*U75*12*(1-$G75)*1000","v":0}]
[{"$f":"+EnergíaVig!A76","v":"BTD_2 Cruz Roja"},{"$f":"+ITV_CD!B76","v":"BTD"},{"$f":"+ITV_CD!C76","v":2},{"$f":"+ITV_CD!D76","v":"Cruz Roja"},{"$f":"+ITV_CD!E76","v":"Et"},{"$f":"+ITV_CD!F76","v":"Pp"},{"$f":"+ITV_CD!G76","v":1},{"$f":"+B76&C76&E76&$A$3","v":"BTD2EtCPEP"},{"$f":"+B76&C76&E76&$A$4","v":"BTD2EtCPEFP"},{"$f":"+B76&C76&F76&$A$3","v":"BTD2PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H76),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I76),0)","v":6.0800000000000003E-3},null,{"$f":"+($M76*(EnergíaVig!V76-$R$3*12*ClientesVig!Q76)+$M67*(($R$3-$Q$3)*12*ClientesVig!Q76)+$M58*(($Q$3-$P$3)*12*ClientesVig!Q76)+$M49*($P$3*12*ClientesVig!Q76))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!W76-$R$3*12*ClientesVig!R76)+$M67*(($R$3-$Q$3)*12*ClientesVig!R76)+$M58*(($Q$3-$P$3)*12*ClientesVig!R76)+$M49*($P$3*12*ClientesVig!R76))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!X76-$R$3*12*ClientesVig!S76)+$M67*(($R$3-$Q$3)*12*ClientesVig!S76)+$M58*(($Q$3-$P$3)*12*ClientesVig!S76)+$M49*($P$3*12*ClientesVig!S76))*(1-$G76)*1000","v":0},{"$f":"+($M76*(EnergíaVig!Y76-$R$3*12*ClientesVig!T76)+$M67*(($R$3-$Q$3)*12*ClientesVig!T76)+$M58*(($Q$3-$P$3)*12*ClientesVig!T76)+$M49*($P$3*12*ClientesVig!T76))*(1-$G76)*1000","v":0},{"$f":"+SUMPRODUCT(O76:R76,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J76),0)","v":0.16},null,{"$f":"+PotenciaVig!P76*U76*12*(1-$G76)*1000","v":0},{"$f":"+PotenciaVig!Q76*U76*12*(1-$G76)*1000","v":0}]
[{"$f":"+EnergíaVig!A77","v":"BTD_3 (30,001-50,000)"},{"$f":"+ITV_CD!B77","v":"BTD"},{"$f":"+ITV_CD!C77","v":3},null,null,null,null,"BTD3CPEP","BTD3CPEFP","BTD3CPEP",null,null,{"$f":"+M78","v":6.0800000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O77:R77,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U78","v":0.16}]
[{"$f":"+EnergíaVig!A78","v":"BTD_3 Regular"},{"$f":"+ITV_CD!B78","v":"BTD"},{"$f":"+ITV_CD!C78","v":3},{"$f":"+ITV_CD!D78","v":"Regular"},{"$f":"+ITV_CD!E78","v":"Et"},{"$f":"+ITV_CD!F78","v":"Pp"},{"$f":"+ITV_CD!G78","v":0},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H78),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I78),0)","v":6.0800000000000003E-3},null,{"$f":"+($M78*(EnergíaVig!V78-$Q$3*12*ClientesVig!Q78)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q78)+$M60*($P$3*12*ClientesVig!Q78))*(1-$G78)*1000","v":140460.02722423608},{"$f":"+($M78*(EnergíaVig!W78-$Q$3*12*ClientesVig!R78)+$M69*(($Q$3-$P$3)*12*ClientesVig!R78)+$M60*($P$3*12*ClientesVig!R78))*(1-$G78)*1000","v":144061.38450377577},{"$f":"+($M78*(EnergíaVig!X78-$Q$3*12*ClientesVig!S78)+$M69*(($Q$3-$P$3)*12*ClientesVig!S78)+$M60*($P$3*12*ClientesVig!S78))*(1-$G78)*1000","v":147945.20166365942},{"$f":"+($M78*(EnergíaVig!Y78-$Q$3*12*ClientesVig!T78)+$M69*(($Q$3-$P$3)*12*ClientesVig!T78)+$M60*($P$3*12*ClientesVig!T78))*(1-$G78)*1000","v":152046.22114302684},{"$f":"+SUMPRODUCT(O78:R78,PremisaCosto!$F$69:$I$69)","v":478723.89635885693},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J78),0)","v":0.16},null,{"$f":"+PotenciaVig!P78*U78*12*(1-$G78)*1000","v":10713.619981290807},{"$f":"+PotenciaVig!Q78*U78*12*(1-$G78)*1000","v":10988.221220049732}]
[{"$f":"+EnergíaVig!A79","v":"BTD_3 Agro"},{"$f":"+ITV_CD!B79","v":"BTD"},{"$f":"+ITV_CD!C79","v":3},{"$f":"+ITV_CD!D79","v":"Agropecuario"},{"$f":"+ITV_CD!E79","v":"Et"},{"$f":"+ITV_CD!F79","v":"Pp"},{"$f":"+ITV_CD!G79","v":0.05},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H79),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I79),0)","v":6.0800000000000003E-3},null,{"$f":"+($M79*(EnergíaVig!V79-$Q$3*12*ClientesVig!Q79)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q79)+$M61*($P$3*12*ClientesVig!Q79))*(1-$G79)*1000","v":2988.3540421920388},{"$f":"+($M79*(EnergíaVig!W79-$Q$3*12*ClientesVig!R79)+$M70*(($Q$3-$P$3)*12*ClientesVig!R79)+$M61*($P$3*12*ClientesVig!R79))*(1-$G79)*1000","v":3064.9746352274433},{"$f":"+($M79*(EnergíaVig!X79-$Q$3*12*ClientesVig!S79)+$M70*(($Q$3-$P$3)*12*ClientesVig!S79)+$M61*($P$3*12*ClientesVig!S79))*(1-$G79)*1000","v":3147.6046968772557},{"$f":"+($M79*(EnergíaVig!Y79-$Q$3*12*ClientesVig!T79)+$M70*(($Q$3-$P$3)*12*ClientesVig!T79)+$M61*($P$3*12*ClientesVig!T79))*(1-$G79)*1000","v":3234.8558414232502},{"$f":"+SUMPRODUCT(O79:R79,PremisaCosto!$F$69:$I$69)","v":10185.079122148039},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J79),0)","v":0.16},null,{"$f":"+PotenciaVig!P79*U79*12*(1-$G79)*1000","v":200.16602840829668},{"$f":"+PotenciaVig!Q79*U79*12*(1-$G79)*1000","v":205.29649219685365}]
[{"$f":"+EnergíaVig!A80","v":"BTD_3 Jub. 1"},{"$f":"+ITV_CD!B80","v":"BTD"},{"$f":"+ITV_CD!C80","v":3},{"$f":"+ITV_CD!D80","v":"Jubilados - 1"},{"$f":"+ITV_CD!E80","v":"Et"},{"$f":"+ITV_CD!F80","v":"Pp"},{"$f":"+ITV_CD!G80","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H80),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I80),0)","v":6.0800000000000003E-3},null,{"$f":"+($M80*(EnergíaVig!V80-$Q$3*12*ClientesVig!Q80)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q80)+$M62*($P$3*12*ClientesVig!Q80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!W80-$Q$3*12*ClientesVig!R80)+$M71*(($Q$3-$P$3)*12*ClientesVig!R80)+$M62*($P$3*12*ClientesVig!R80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!X80-$Q$3*12*ClientesVig!S80)+$M71*(($Q$3-$P$3)*12*ClientesVig!S80)+$M62*($P$3*12*ClientesVig!S80))*(1-$G80)*1000","v":0},{"$f":"+($M80*(EnergíaVig!Y80-$Q$3*12*ClientesVig!T80)+$M71*(($Q$3-$P$3)*12*ClientesVig!T80)+$M62*($P$3*12*ClientesVig!T80))*(1-$G80)*1000","v":0},{"$f":"+SUMPRODUCT(O80:R80,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J80),0)","v":0.16},null,{"$f":"+PotenciaVig!P80*U80*12*(1-$G80)*1000","v":0},{"$f":"+PotenciaVig!Q80*U80*12*(1-$G80)*1000","v":0}]
[{"$f":"+EnergíaVig!A81","v":"BTD_3 Jub. 2"},{"$f":"+ITV_CD!B81","v":"BTD"},{"$f":"+ITV_CD!C81","v":3},{"$f":"+ITV_CD!D81","v":"Jubilados - 2"},{"$f":"+ITV_CD!E81","v":"Et"},{"$f":"+ITV_CD!F81","v":"Pp"},{"$f":"+ITV_CD!G81","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H81),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I81),0)","v":6.0800000000000003E-3},null,{"$f":"+($M81*(EnergíaVig!V81-$Q$3*12*ClientesVig!Q81)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q81)+$M63*(($P$3-$P$4)*12*ClientesVig!Q81)+$M63*$P$4*12*ClientesVig!Q81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!W81-$Q$3*12*ClientesVig!R81)+$M72*(($Q$3-$P$3)*12*ClientesVig!R81)+$M63*(($P$3-$P$4)*12*ClientesVig!R81)+$M63*$P$4*12*ClientesVig!R81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!X81-$Q$3*12*ClientesVig!S81)+$M72*(($Q$3-$P$3)*12*ClientesVig!S81)+$M63*(($P$3-$P$4)*12*ClientesVig!S81)+$M63*$P$4*12*ClientesVig!S81*(1-$G81))*1000","v":0},{"$f":"+($M81*(EnergíaVig!Y81-$Q$3*12*ClientesVig!T81)+$M72*(($Q$3-$P$3)*12*ClientesVig!T81)+$M63*(($P$3-$P$4)*12*ClientesVig!T81)+$M63*$P$4*12*ClientesVig!T81*(1-$G81))*1000","v":0},{"$f":"+SUMPRODUCT(O81:R81,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J81),0)","v":0.16},null,{"$f":"+PotenciaVig!P81*U81*12*(1-$G81)*1000","v":0},{"$f":"+PotenciaVig!Q81*U81*12*(1-$G81)*1000","v":0}]
[{"$f":"+EnergíaVig!A82","v":"BTD_3 Discap."},{"$f":"+ITV_CD!B82","v":"BTD"},{"$f":"+ITV_CD!C82","v":3},{"$f":"+ITV_CD!D82","v":"Jubilados - 1"},{"$f":"+ITV_CD!E82","v":"Et"},{"$f":"+ITV_CD!F82","v":"Pp"},{"$f":"+ITV_CD!G82","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H82),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I82),0)","v":6.0800000000000003E-3},null,{"$f":"+($M82*(EnergíaVig!V82-$Q$3*12*ClientesVig!Q82)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q82)+$M64*($P$3*12*ClientesVig!Q82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!W82-$Q$3*12*ClientesVig!R82)+$M73*(($Q$3-$P$3)*12*ClientesVig!R82)+$M64*($P$3*12*ClientesVig!R82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!X82-$Q$3*12*ClientesVig!S82)+$M73*(($Q$3-$P$3)*12*ClientesVig!S82)+$M64*($P$3*12*ClientesVig!S82))*(1-$G82)*1000","v":0},{"$f":"+($M82*(EnergíaVig!Y82-$Q$3*12*ClientesVig!T82)+$M73*(($Q$3-$P$3)*12*ClientesVig!T82)+$M64*($P$3*12*ClientesVig!T82))*(1-$G82)*1000","v":0},{"$f":"+SUMPRODUCT(O82:R82,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J82),0)","v":0.16},null,{"$f":"+PotenciaVig!P82*U82*12*(1-$G82)*1000","v":0},{"$f":"+PotenciaVig!Q82*U82*12*(1-$G82)*1000","v":0}]
[{"$f":"+EnergíaVig!A83","v":"BTD_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B83","v":"BTD"},{"$f":"+ITV_CD!C83","v":3},{"$f":"+ITV_CD!D83","v":"Jubilados - 2"},{"$f":"+ITV_CD!E83","v":"Et"},{"$f":"+ITV_CD!F83","v":"Pp"},{"$f":"+ITV_CD!G83","v":0.25},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H83),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I83),0)","v":6.0800000000000003E-3},null,{"$f":"+($M83*(EnergíaVig!V83-$Q$3*12*ClientesVig!Q83)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q83)+$M65*(($P$3-$P$4)*12*ClientesVig!Q83)+$M65*$P$4*12*ClientesVig!Q83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!W83-$Q$3*12*ClientesVig!R83)+$M74*(($Q$3-$P$3)*12*ClientesVig!R83)+$M65*(($P$3-$P$4)*12*ClientesVig!R83)+$M65*$P$4*12*ClientesVig!R83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!X83-$Q$3*12*ClientesVig!S83)+$M74*(($Q$3-$P$3)*12*ClientesVig!S83)+$M65*(($P$3-$P$4)*12*ClientesVig!S83)+$M65*$P$4*12*ClientesVig!S83*(1-$G83))*1000","v":0},{"$f":"+($M83*(EnergíaVig!Y83-$Q$3*12*ClientesVig!T83)+$M74*(($Q$3-$P$3)*12*ClientesVig!T83)+$M65*(($P$3-$P$4)*12*ClientesVig!T83)+$M65*$P$4*12*ClientesVig!T83*(1-$G83))*1000","v":0},{"$f":"+SUMPRODUCT(O83:R83,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J83),0)","v":0.16},null,{"$f":"+PotenciaVig!P83*U83*12*(1-$G83)*1000","v":0},{"$f":"+PotenciaVig!Q83*U83*12*(1-$G83)*1000","v":0}]
[{"$f":"+EnergíaVig!A84","v":"BTD_3 Político"},{"$f":"+ITV_CD!B84","v":"BTD"},{"$f":"+ITV_CD!C84","v":3},{"$f":"+ITV_CD!D84","v":"Político"},{"$f":"+ITV_CD!E84","v":"Et"},{"$f":"+ITV_CD!F84","v":"Pp"},{"$f":"+ITV_CD!G84","v":0.5},"BTD3EtCPEP","BTD3EtCPEFP","BTD3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H84),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I84),0)","v":6.0800000000000003E-3},null,{"$f":"+($M84*(EnergíaVig!V84-$Q$3*12*ClientesVig!Q84)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q84)+$M66*($P$3*12*ClientesVig!Q84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!W84-$Q$3*12*ClientesVig!R84)+$M75*(($Q$3-$P$3)*12*ClientesVig!R84)+$M66*($P$3*12*ClientesVig!R84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!X84-$Q$3*12*ClientesVig!S84)+$M75*(($Q$3-$P$3)*12*ClientesVig!S84)+$M66*($P$3*12*ClientesVig!S84))*(1-$G84)*1000","v":0},{"$f":"+($M84*(EnergíaVig!Y84-$Q$3*12*ClientesVig!T84)+$M75*(($Q$3-$P$3)*12*ClientesVig!T84)+$M66*($P$3*12*ClientesVig!T84))*(1-$G84)*1000","v":0},{"$f":"+SUMPRODUCT(O84:R84,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J84),0)","v":0.16},null,{"$f":"+PotenciaVig!P84*U84*12*(1-$G84)*1000","v":0},{"$f":"+PotenciaVig!Q84*U84*12*(1-$G84)*1000","v":0}]
[{"$f":"+EnergíaVig!A85","v":"BTD_3 Cruz Roja"},{"$f":"+ITV_CD!B85","v":"BTD"},{"$f":"+ITV_CD!C85","v":3},{"$f":"+ITV_CD!D85","v":"Cruz Roja"},{"$f":"+ITV_CD!E85","v":"Et"},{"$f":"+ITV_CD!F85","v":"Pp"},{"$f":"+ITV_CD!G85","v":1},{"$f":"+B85&C85&E85&$A$3","v":"BTD3EtCPEP"},{"$f":"+B85&C85&E85&$A$4","v":"BTD3EtCPEFP"},{"$f":"+B85&C85&F85&$A$3","v":"BTD3PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H85),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I85),0)","v":6.0800000000000003E-3},null,{"$f":"+($M85*(EnergíaVig!V85-$R$3*12*ClientesVig!Q85)+$M76*(($R$3-$Q$3)*12*ClientesVig!Q85)+$M67*(($Q$3-$P$3)*12*ClientesVig!Q85)+$M58*($P$3*12*ClientesVig!Q85))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!W85-$R$3*12*ClientesVig!R85)+$M76*(($R$3-$Q$3)*12*ClientesVig!R85)+$M67*(($Q$3-$P$3)*12*ClientesVig!R85)+$M58*($P$3*12*ClientesVig!R85))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!X85-$R$3*12*ClientesVig!S85)+$M76*(($R$3-$Q$3)*12*ClientesVig!S85)+$M67*(($Q$3-$P$3)*12*ClientesVig!S85)+$M58*($P$3*12*ClientesVig!S85))*(1-$G85)*1000","v":0},{"$f":"+($M85*(EnergíaVig!Y85-$R$3*12*ClientesVig!T85)+$M76*(($R$3-$Q$3)*12*ClientesVig!T85)+$M67*(($Q$3-$P$3)*12*ClientesVig!T85)+$M58*($P$3*12*ClientesVig!T85))*(1-$G85)*1000","v":0},{"$f":"+SUMPRODUCT(O85:R85,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J85),0)","v":0.16},null,{"$f":"+PotenciaVig!P85*U85*12*(1-$G85)*1000","v":0},{"$f":"+PotenciaVig!Q85*U85*12*(1-$G85)*1000","v":0}]
[{"$f":"+EnergíaVig!A86","v":"BTD_4 (50,001-más)"},{"$f":"+ITV_CD!B86","v":"BTD"},{"$f":"+ITV_CD!C86","v":4},null,null,null,null,"BTD4CPEP","BTD4CPEFP","BTD4CPEP",null,null,{"$f":"+M87","v":6.0800000000000003E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O86:R86,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U87","v":0.16}]
[{"$f":"+EnergíaVig!A87","v":"BTD_4 Regular"},{"$f":"+ITV_CD!B87","v":"BTD"},{"$f":"+ITV_CD!C87","v":4},{"$f":"+ITV_CD!D87","v":"Regular"},{"$f":"+ITV_CD!E87","v":"Et"},{"$f":"+ITV_CD!F87","v":"Pp"},{"$f":"+ITV_CD!G87","v":0},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H87),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I87),0)","v":6.0800000000000003E-3},null,{"$f":"+($M87*(EnergíaVig!V87-$R$3*12*ClientesVig!Q87)+$M78*(($R$3-$Q$3)*12*ClientesVig!Q87)+$M69*(($Q$3-$P$3)*12*ClientesVig!Q87)+$M60*($P$3*12*ClientesVig!Q87))*(1-$G87)*1000","v":503967.46456422081},{"$f":"+($M87*(EnergíaVig!W87-$R$3*12*ClientesVig!R87)+$M78*(($R$3-$Q$3)*12*ClientesVig!R87)+$M69*(($Q$3-$P$3)*12*ClientesVig!R87)+$M60*($P$3*12*ClientesVig!R87))*(1-$G87)*1000","v":516889.05466374458},{"$f":"+($M87*(EnergíaVig!X87-$R$3*12*ClientesVig!S87)+$M78*(($R$3-$Q$3)*12*ClientesVig!S87)+$M69*(($Q$3-$P$3)*12*ClientesVig!S87)+$M60*($P$3*12*ClientesVig!S87))*(1-$G87)*1000","v":530824.10455358122},{"$f":"+($M87*(EnergíaVig!Y87-$R$3*12*ClientesVig!T87)+$M78*(($R$3-$Q$3)*12*ClientesVig!T87)+$M69*(($Q$3-$P$3)*12*ClientesVig!T87)+$M60*($P$3*12*ClientesVig!T87))*(1-$G87)*1000","v":545538.47155171516},{"$f":"+SUMPRODUCT(O87:R87,PremisaCosto!$F$69:$I$69)","v":1717650.7298344651},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J87),0)","v":0.16},null,{"$f":"+PotenciaVig!P87*U87*12*(1-$G87)*1000","v":33075.100592848568},{"$f":"+PotenciaVig!Q87*U87*12*(1-$G87)*1000","v":33922.849870005419}]
[{"$f":"+EnergíaVig!A88","v":"BTD_4 Agro"},{"$f":"+ITV_CD!B88","v":"BTD"},{"$f":"+ITV_CD!C88","v":4},{"$f":"+ITV_CD!D88","v":"Agropecuario"},{"$f":"+ITV_CD!E88","v":"Et"},{"$f":"+ITV_CD!F88","v":"Pp"},{"$f":"+ITV_CD!G88","v":0.05},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H88),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I88),0)","v":6.0800000000000003E-3},null,{"$f":"+($M88*(EnergíaVig!V88-$R$3*12*ClientesVig!Q88)+$M79*(($R$3-$Q$3)*12*ClientesVig!Q88)+$M70*(($Q$3-$P$3)*12*ClientesVig!Q88)+$M61*($P$3*12*ClientesVig!Q88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!W88-$R$3*12*ClientesVig!R88)+$M79*(($R$3-$Q$3)*12*ClientesVig!R88)+$M70*(($Q$3-$P$3)*12*ClientesVig!R88)+$M61*($P$3*12*ClientesVig!R88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!X88-$R$3*12*ClientesVig!S88)+$M79*(($R$3-$Q$3)*12*ClientesVig!S88)+$M70*(($Q$3-$P$3)*12*ClientesVig!S88)+$M61*($P$3*12*ClientesVig!S88))*(1-$G88)*1000","v":0},{"$f":"+($M88*(EnergíaVig!Y88-$R$3*12*ClientesVig!T88)+$M79*(($R$3-$Q$3)*12*ClientesVig!T88)+$M70*(($Q$3-$P$3)*12*ClientesVig!T88)+$M61*($P$3*12*ClientesVig!T88))*(1-$G88)*1000","v":0},{"$f":"+SUMPRODUCT(O88:R88,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J88),0)","v":0.16},null,{"$f":"+PotenciaVig!P88*U88*12*(1-$G88)*1000","v":0},{"$f":"+PotenciaVig!Q88*U88*12*(1-$G88)*1000","v":0}]
[{"$f":"+EnergíaVig!A89","v":"BTD_4 Jub. 1"},{"$f":"+ITV_CD!B89","v":"BTD"},{"$f":"+ITV_CD!C89","v":4},{"$f":"+ITV_CD!D89","v":"Jubilados - 1"},{"$f":"+ITV_CD!E89","v":"Et"},{"$f":"+ITV_CD!F89","v":"Pp"},{"$f":"+ITV_CD!G89","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H89),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I89),0)","v":6.0800000000000003E-3},null,{"$f":"+($M89*(EnergíaVig!V89-$R$3*12*ClientesVig!Q89)+$M80*(($R$3-$Q$3)*12*ClientesVig!Q89)+$M71*(($Q$3-$P$3)*12*ClientesVig!Q89)+$M62*($P$3*12*ClientesVig!Q89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!W89-$R$3*12*ClientesVig!R89)+$M80*(($R$3-$Q$3)*12*ClientesVig!R89)+$M71*(($Q$3-$P$3)*12*ClientesVig!R89)+$M62*($P$3*12*ClientesVig!R89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!X89-$R$3*12*ClientesVig!S89)+$M80*(($R$3-$Q$3)*12*ClientesVig!S89)+$M71*(($Q$3-$P$3)*12*ClientesVig!S89)+$M62*($P$3*12*ClientesVig!S89))*(1-$G89)*1000","v":0},{"$f":"+($M89*(EnergíaVig!Y89-$R$3*12*ClientesVig!T89)+$M80*(($R$3-$Q$3)*12*ClientesVig!T89)+$M71*(($Q$3-$P$3)*12*ClientesVig!T89)+$M62*($P$3*12*ClientesVig!T89))*(1-$G89)*1000","v":0},{"$f":"+SUMPRODUCT(O89:R89,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J89),0)","v":0.16},null,{"$f":"+PotenciaVig!P89*U89*12*(1-$G89)*1000","v":0},{"$f":"+PotenciaVig!Q89*U89*12*(1-$G89)*1000","v":0}]
[{"$f":"+EnergíaVig!A90","v":"BTD_4 Jub. 2"},{"$f":"+ITV_CD!B90","v":"BTD"},{"$f":"+ITV_CD!C90","v":4},{"$f":"+ITV_CD!D90","v":"Jubilados - 2"},{"$f":"+ITV_CD!E90","v":"Et"},{"$f":"+ITV_CD!F90","v":"Pp"},{"$f":"+ITV_CD!G90","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H90),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I90),0)","v":6.0800000000000003E-3},null,{"$f":"+($M90*(EnergíaVig!V90-$R$3*12*ClientesVig!Q90)+$M81*(($R$3-$Q$3)*12*ClientesVig!Q90)+$M72*(($Q$3-$P$3)*12*ClientesVig!Q90)+$M63*(($P$3-$P$4)*12*ClientesVig!Q90)+$M63*$P$4*12*ClientesVig!Q90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!W90-$R$3*12*ClientesVig!R90)+$M81*(($R$3-$Q$3)*12*ClientesVig!R90)+$M72*(($Q$3-$P$3)*12*ClientesVig!R90)+$M63*(($P$3-$P$4)*12*ClientesVig!R90)+$M63*$P$4*12*ClientesVig!R90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!X90-$R$3*12*ClientesVig!S90)+$M81*(($R$3-$Q$3)*12*ClientesVig!S90)+$M72*(($Q$3-$P$3)*12*ClientesVig!S90)+$M63*(($P$3-$P$4)*12*ClientesVig!S90)+$M63*$P$4*12*ClientesVig!S90*(1-$G90))*1000","v":0},{"$f":"+($M90*(EnergíaVig!Y90-$R$3*12*ClientesVig!T90)+$M81*(($R$3-$Q$3)*12*ClientesVig!T90)+$M72*(($Q$3-$P$3)*12*ClientesVig!T90)+$M63*(($P$3-$P$4)*12*ClientesVig!T90)+$M63*$P$4*12*ClientesVig!T90*(1-$G90))*1000","v":0},{"$f":"+SUMPRODUCT(O90:R90,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J90),0)","v":0.16},null,{"$f":"+PotenciaVig!P90*U90*12*(1-$G90)*1000","v":0},{"$f":"+PotenciaVig!Q90*U90*12*(1-$G90)*1000","v":0}]
[{"$f":"+EnergíaVig!A91","v":"BTD_4 Discap."},{"$f":"+ITV_CD!B91","v":"BTD"},{"$f":"+ITV_CD!C91","v":4},{"$f":"+ITV_CD!D91","v":"Jubilados - 1"},{"$f":"+ITV_CD!E91","v":"Et"},{"$f":"+ITV_CD!F91","v":"Pp"},{"$f":"+ITV_CD!G91","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H91),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I91),0)","v":6.0800000000000003E-3},null,{"$f":"+($M91*(EnergíaVig!V91-$R$3*12*ClientesVig!Q91)+$M82*(($R$3-$Q$3)*12*ClientesVig!Q91)+$M73*(($Q$3-$P$3)*12*ClientesVig!Q91)+$M64*($P$3*12*ClientesVig!Q91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!W91-$R$3*12*ClientesVig!R91)+$M82*(($R$3-$Q$3)*12*ClientesVig!R91)+$M73*(($Q$3-$P$3)*12*ClientesVig!R91)+$M64*($P$3*12*ClientesVig!R91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!X91-$R$3*12*ClientesVig!S91)+$M82*(($R$3-$Q$3)*12*ClientesVig!S91)+$M73*(($Q$3-$P$3)*12*ClientesVig!S91)+$M64*($P$3*12*ClientesVig!S91))*(1-$G91)*1000","v":0},{"$f":"+($M91*(EnergíaVig!Y91-$R$3*12*ClientesVig!T91)+$M82*(($R$3-$Q$3)*12*ClientesVig!T91)+$M73*(($Q$3-$P$3)*12*ClientesVig!T91)+$M64*($P$3*12*ClientesVig!T91))*(1-$G91)*1000","v":0},{"$f":"+SUMPRODUCT(O91:R91,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J91),0)","v":0.16},null,{"$f":"+PotenciaVig!P91*U91*12*(1-$G91)*1000","v":0},{"$f":"+PotenciaVig!Q91*U91*12*(1-$G91)*1000","v":0}]
[{"$f":"+EnergíaVig!A92","v":"BTD_4 Discapacitados 601-más"},{"$f":"+ITV_CD!B92","v":"BTD"},{"$f":"+ITV_CD!C92","v":4},{"$f":"+ITV_CD!D92","v":"Jubilados - 2"},{"$f":"+ITV_CD!E92","v":"Et"},{"$f":"+ITV_CD!F92","v":"Pp"},{"$f":"+ITV_CD!G92","v":0.25},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H92),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I92),0)","v":6.0800000000000003E-3},null,{"$f":"+($M92*(EnergíaVig!V92-$R$3*12*ClientesVig!Q92)+$M83*(($R$3-$Q$3)*12*ClientesVig!Q92)+$M74*(($Q$3-$P$3)*12*ClientesVig!Q92)+$M65*(($P$3-$P$4)*12*ClientesVig!Q92)+$M65*$P$4*12*ClientesVig!Q92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!W92-$R$3*12*ClientesVig!R92)+$M83*(($R$3-$Q$3)*12*ClientesVig!R92)+$M74*(($Q$3-$P$3)*12*ClientesVig!R92)+$M65*(($P$3-$P$4)*12*ClientesVig!R92)+$M65*$P$4*12*ClientesVig!R92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!X92-$R$3*12*ClientesVig!S92)+$M83*(($R$3-$Q$3)*12*ClientesVig!S92)+$M74*(($Q$3-$P$3)*12*ClientesVig!S92)+$M65*(($P$3-$P$4)*12*ClientesVig!S92)+$M65*$P$4*12*ClientesVig!S92*(1-$G92))*1000","v":0},{"$f":"+($M92*(EnergíaVig!Y92-$R$3*12*ClientesVig!T92)+$M83*(($R$3-$Q$3)*12*ClientesVig!T92)+$M74*(($Q$3-$P$3)*12*ClientesVig!T92)+$M65*(($P$3-$P$4)*12*ClientesVig!T92)+$M65*$P$4*12*ClientesVig!T92*(1-$G92))*1000","v":0},{"$f":"+SUMPRODUCT(O92:R92,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J92),0)","v":0.16},null,{"$f":"+PotenciaVig!P92*U92*12*(1-$G92)*1000","v":0},{"$f":"+PotenciaVig!Q92*U92*12*(1-$G92)*1000","v":0}]
[{"$f":"+EnergíaVig!A93","v":"BTD_4 Político"},{"$f":"+ITV_CD!B93","v":"BTD"},{"$f":"+ITV_CD!C93","v":4},{"$f":"+ITV_CD!D93","v":"Político"},{"$f":"+ITV_CD!E93","v":"Et"},{"$f":"+ITV_CD!F93","v":"Pp"},{"$f":"+ITV_CD!G93","v":0.5},"BTD4EtCPEP","BTD4EtCPEFP","BTD4PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H93),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I93),0)","v":6.0800000000000003E-3},null,{"$f":"+($M93*(EnergíaVig!V93-$R$3*12*ClientesVig!Q93)+$M84*(($R$3-$Q$3)*12*ClientesVig!Q93)+$M75*(($Q$3-$P$3)*12*ClientesVig!Q93)+$M66*($P$3*12*ClientesVig!Q93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!W93-$R$3*12*ClientesVig!R93)+$M84*(($R$3-$Q$3)*12*ClientesVig!R93)+$M75*(($Q$3-$P$3)*12*ClientesVig!R93)+$M66*($P$3*12*ClientesVig!R93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!X93-$R$3*12*ClientesVig!S93)+$M84*(($R$3-$Q$3)*12*ClientesVig!S93)+$M75*(($Q$3-$P$3)*12*ClientesVig!S93)+$M66*($P$3*12*ClientesVig!S93))*(1-$G93)*1000","v":0},{"$f":"+($M93*(EnergíaVig!Y93-$R$3*12*ClientesVig!T93)+$M84*(($R$3-$Q$3)*12*ClientesVig!T93)+$M75*(($Q$3-$P$3)*12*ClientesVig!T93)+$M66*($P$3*12*ClientesVig!T93))*(1-$G93)*1000","v":0},{"$f":"+SUMPRODUCT(O93:R93,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J93),0)","v":0.16},null,{"$f":"+PotenciaVig!P93*U93*12*(1-$G93)*1000","v":0},{"$f":"+PotenciaVig!Q93*U93*12*(1-$G93)*1000","v":0}]
[{"$f":"+EnergíaVig!A94","v":"BTD_4 Cruz Roja"},{"$f":"+ITV_CD!B94","v":"BTD"},{"$f":"+ITV_CD!C94","v":4},{"$f":"+ITV_CD!D94","v":"Cruz Roja"},{"$f":"+ITV_CD!E94","v":"Et"},{"$f":"+ITV_CD!F94","v":"Pp"},{"$f":"+ITV_CD!G94","v":1},{"$f":"+B94&C94&E94&$A$3","v":"BTD4EtCPEP"},{"$f":"+B94&C94&E94&$A$4","v":"BTD4EtCPEFP"},{"$f":"+B94&C94&F94&$A$3","v":"BTD4PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H94),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I94),0)","v":6.0800000000000003E-3},null,{"$f":"+($M94*(EnergíaVig!V94-$R$3*12*ClientesVig!Q94)+$M85*(($R$3-$Q$3)*12*ClientesVig!Q94)+$M76*(($Q$3-$P$3)*12*ClientesVig!Q94)+$M67*($P$3*12*ClientesVig!Q94))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!W94-$R$3*12*ClientesVig!R94)+$M85*(($R$3-$Q$3)*12*ClientesVig!R94)+$M76*(($Q$3-$P$3)*12*ClientesVig!R94)+$M67*($P$3*12*ClientesVig!R94))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!X94-$R$3*12*ClientesVig!S94)+$M85*(($R$3-$Q$3)*12*ClientesVig!S94)+$M76*(($Q$3-$P$3)*12*ClientesVig!S94)+$M67*($P$3*12*ClientesVig!S94))*(1-$G94)*1000","v":0},{"$f":"+($M94*(EnergíaVig!Y94-$R$3*12*ClientesVig!T94)+$M85*(($R$3-$Q$3)*12*ClientesVig!T94)+$M76*(($Q$3-$P$3)*12*ClientesVig!T94)+$M67*($P$3*12*ClientesVig!T94))*(1-$G94)*1000","v":0},{"$f":"+SUMPRODUCT(O94:R94,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J94),0)","v":0.16},null,{"$f":"+PotenciaVig!P94*U94*12*(1-$G94)*1000","v":0},{"$f":"+PotenciaVig!Q94*U94*12*(1-$G94)*1000","v":0}]
[{"$f":"+EnergíaVig!A95","v":"BTS"},{"$f":"+ITV_CD!B95","v":"BTS"},{"$f":"+ITV_CD!C95","v":1},null,null,null,null,"BTS1CPEP","BTS1CPEFP","BTS1CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H95),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I95),0)","v":0},null,{"$f":"+SUM(O96:O122)","v":4178412.1015103552},{"$f":"+SUM(P96:P122)","v":4243318.3712619385},{"$f":"+SUM(Q96:Q122)","v":4311067.2400309313},{"$f":"+SUM(R96:R122)","v":4383900.7255713306},{"$f":"+SUM(S96:S122)","v":14629592.238453764},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J95),0)","v":0},null,{"$f":"+SUM(W96:W122)","v":0},{"$f":"+SUM(X96:X122)","v":0},{"$f":"+SUM(Y96:Y122)","v":0},{"$f":"+SUM(W95,O95)/SUM($W$7,$O$7)","v":0.59097790668441463}]
[{"$f":"+EnergíaVig!A96","v":"BTS_1 (0-300)"},{"$f":"+ITV_CD!B96","v":"BTS"},{"$f":"+ITV_CD!C96","v":1},null,null,null,null,"BTS1CPEP","BTS1CPEFP","BTS1CPEP",null,null,{"$f":"+M97","v":7.0899999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O96:R96,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U97","v":0}]
[{"$f":"+EnergíaVig!A97","v":"BTS_1 Regular"},{"$f":"+ITV_CD!B97","v":"BTS"},{"$f":"+ITV_CD!C97","v":1},{"$f":"+ITV_CD!D97","v":"Regular"},{"$f":"+ITV_CD!E97","v":"Et"},{"$f":"+ITV_CD!F97","v":"Pp"},{"$f":"+ITV_CD!G97","v":0},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H97),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I97),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V97*$M97*(1-$G97)*1000","v":1001680.4108113421},{"$f":"+EnergíaVig!W97*$M97*(1-$G97)*1000","v":1013804.3052995071},{"$f":"+EnergíaVig!X97*$M97*(1-$G97)*1000","v":1026130.2929574888},{"$f":"+EnergíaVig!Y97*$M97*(1-$G97)*1000","v":1039557.0519979692},{"$f":"+SUMPRODUCT(O97:R97,PremisaCosto!$F$69:$I$69)","v":3348539.4464111789},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J97),0)","v":0},null,{"$f":"+PotenciaVig!P97*U97*12*(1-$G97)*1000","v":0},{"$f":"+PotenciaVig!Q97*U97*12*(1-$G97)*1000","v":0}]
[{"$f":"+EnergíaVig!A98","v":"BTS_1 Agro"},{"$f":"+ITV_CD!B98","v":"BTS"},{"$f":"+ITV_CD!C98","v":1},{"$f":"+ITV_CD!D98","v":"Agropecuario"},{"$f":"+ITV_CD!E98","v":"Et"},{"$f":"+ITV_CD!F98","v":"Pp"},{"$f":"+ITV_CD!G98","v":0.05},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H98),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I98),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V98*$M98*(1-$G98)*1000","v":306.67526285288892},{"$f":"+EnergíaVig!W98*$M98*(1-$G98)*1000","v":314.58980119822763},{"$f":"+EnergíaVig!X98*$M98*(1-$G98)*1000","v":323.14550600665513},{"$f":"+EnergíaVig!Y98*$M98*(1-$G98)*1000","v":332.19219777936513},{"$f":"+SUMPRODUCT(O98:R98,PremisaCosto!$F$69:$I$69)","v":1045.5253909039445},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J98),0)","v":0},null,{"$f":"+PotenciaVig!P98*U98*12*(1-$G98)*1000","v":0},{"$f":"+PotenciaVig!Q98*U98*12*(1-$G98)*1000","v":0}]
[{"$f":"+EnergíaVig!A99","v":"BTS_1 Jub. 1"},{"$f":"+ITV_CD!B99","v":"BTS"},{"$f":"+ITV_CD!C99","v":1},{"$f":"+ITV_CD!D99","v":"Jubilados - 1"},{"$f":"+ITV_CD!E99","v":"Et"},{"$f":"+ITV_CD!F99","v":"Pp"},{"$f":"+ITV_CD!G99","v":0.25},{"$f":"+B99&C99&E99&$A$3","v":"BTS1EtCPEP"},"BTS1EtCPEFP",{"$f":"+B99&C99&F99&$A$3","v":"BTS1PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H99),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I99),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V99*$M99*(1-$G99)*1000","v":334213.85212688468},{"$f":"+EnergíaVig!W99*$M99*(1-$G99)*1000","v":338045.15299654397},{"$f":"+EnergíaVig!X99*$M99*(1-$G99)*1000","v":341900.22210354608},{"$f":"+EnergíaVig!Y99*$M99*(1-$G99)*1000","v":346109.38261676393},{"$f":"+SUMPRODUCT(O99:R99,PremisaCosto!$F$69:$I$69)","v":1116181.4122413425},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J99),0)","v":0},null,{"$f":"+PotenciaVig!P99*U99*12*(1-$G99)*1000","v":0},{"$f":"+PotenciaVig!Q99*U99*12*(1-$G99)*1000","v":0}]
[{"$f":"+EnergíaVig!A100","v":"BTS_1 Jub. 2"},{"$f":"+ITV_CD!B100","v":"BTS"},{"$f":"+ITV_CD!C100","v":1},{"$f":"+ITV_CD!D100","v":"Jubilados - 2"},{"$f":"+ITV_CD!E100","v":"Et"},{"$f":"+ITV_CD!F100","v":"Pp"},{"$f":"+ITV_CD!G100","v":0.25},"BTS1EtCPEP",{"$f":"+B100&C100&E100&$A$4","v":"BTS1EtCPEFP"},"BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H100),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I100),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V100-ClientesVig!Q100*(0.6*12-0.01*12))+(ClientesVig!Q100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!W100-ClientesVig!R100*(0.6*12-0.01*12))+(ClientesVig!R100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!X100-ClientesVig!S100*(0.6*12-0.01*12))+(ClientesVig!S100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+((EnergíaVig!Y100-ClientesVig!T100*(0.6*12-0.01*12))+(ClientesVig!T100*(0.6*12-0.01*12))*(1-$G100))*$M100*1000","v":0},{"$f":"+SUMPRODUCT(O100:R100,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J100),0)","v":0},null,{"$f":"+PotenciaVig!P100*U100*12*(1-$G100)*1000","v":0},{"$f":"+PotenciaVig!Q100*U100*12*(1-$G100)*1000","v":0}]
[{"$f":"+EnergíaVig!A101","v":"BTS_1 Discap."},{"$f":"+ITV_CD!B101","v":"BTS"},{"$f":"+ITV_CD!C101","v":1},{"$f":"+ITV_CD!D101","v":"Jubilados - 1"},{"$f":"+ITV_CD!E101","v":"Et"},{"$f":"+ITV_CD!F101","v":"Pp"},{"$f":"+ITV_CD!G101","v":0.25},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H101),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I101),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V101*$M101*(1-$G101)*1000","v":1333.3391202894873},{"$f":"+EnergíaVig!W101*$M101*(1-$G101)*1000","v":1348.9390971013727},{"$f":"+EnergíaVig!X101*$M101*(1-$G101)*1000","v":1364.6490668545089},{"$f":"+EnergíaVig!Y101*$M101*(1-$G101)*1000","v":1381.7742243905548},{"$f":"+SUMPRODUCT(O101:R101,PremisaCosto!$F$69:$I$69)","v":4454.4388704025278},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J101),0)","v":0},null,{"$f":"+PotenciaVig!P101*U101*12*(1-$G101)*1000","v":0},{"$f":"+PotenciaVig!Q101*U101*12*(1-$G101)*1000","v":0}]
[{"$f":"+EnergíaVig!A102","v":"BTS_1 Discapacitados 601-más"},{"$f":"+ITV_CD!B102","v":"BTS"},{"$f":"+ITV_CD!C102","v":1},{"$f":"+ITV_CD!D102","v":"Jubilados - 2"},{"$f":"+ITV_CD!E102","v":"Et"},{"$f":"+ITV_CD!F102","v":"Pp"},{"$f":"+ITV_CD!G102","v":0.25},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H102),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I102),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V102-ClientesVig!P102*0.6*12)+(ClientesVig!P102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!W102-ClientesVig!Q102*0.6*12)+(ClientesVig!Q102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!X102-ClientesVig!R102*0.6*12)+(ClientesVig!R102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+((EnergíaVig!Y102-ClientesVig!S102*0.6*12)+(ClientesVig!S102*0.6*12)*(1-$G102))*$M102*1000","v":0},{"$f":"+SUMPRODUCT(O102:R102,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J102),0)","v":0},null,{"$f":"+PotenciaVig!P102*U102*12*(1-$G102)*1000","v":0},{"$f":"+PotenciaVig!Q102*U102*12*(1-$G102)*1000","v":0}]
[{"$f":"+EnergíaVig!A103","v":"BTS_1 Político"},{"$f":"+ITV_CD!B103","v":"BTS"},{"$f":"+ITV_CD!C103","v":1},{"$f":"+ITV_CD!D103","v":"Político"},{"$f":"+ITV_CD!E103","v":"Et"},{"$f":"+ITV_CD!F103","v":"Pp"},{"$f":"+ITV_CD!G103","v":0.5},"BTS1EtCPEP","BTS1EtCPEFP","BTS1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H103),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I103),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V103*$M103*(1-$G103)*1000","v":7.3756824008323782},{"$f":"+EnergíaVig!W103*$M103*(1-$G103)*1000","v":7.5663343739786608},{"$f":"+EnergíaVig!X103*$M103*(1-$G103)*1000","v":7.7725509746667232},{"$f":"+EnergíaVig!Y103*$M103*(1-$G103)*1000","v":7.9906748954116269},{"$f":"+SUMPRODUCT(O103:R103,PremisaCosto!$F$69:$I$69)","v":25.147124485949892},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J103),0)","v":0},null,{"$f":"+PotenciaVig!P103*U103*12*(1-$G103)*1000","v":0},{"$f":"+PotenciaVig!Q103*U103*12*(1-$G103)*1000","v":0}]
[null,{"$f":"+ITV_CD!B104","v":"BTS"},{"$f":"+ITV_CD!C104","v":1},{"$f":"+ITV_CD!D104","v":"Cruz Roja"},{"$f":"+ITV_CD!E104","v":"Et"},{"$f":"+ITV_CD!F104","v":"Pp"},{"$f":"+ITV_CD!G104","v":1}]
[{"$f":"+EnergíaVig!A105","v":"BTS_2 (301-750)"},{"$f":"+ITV_CD!B105","v":"BTS"},{"$f":"+ITV_CD!C105","v":2},null,null,null,null,"BTS2CPEP","BTS2CPEFP","BTS2CPEP",null,null,{"$f":"+M106","v":7.0899999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O105:R105,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U106","v":0}]
[{"$f":"+EnergíaVig!A106","v":"BTS_2 Regular"},{"$f":"+ITV_CD!B106","v":"BTS"},{"$f":"+ITV_CD!C106","v":2},{"$f":"+ITV_CD!D106","v":"Regular"},{"$f":"+ITV_CD!E106","v":"Et"},{"$f":"+ITV_CD!F106","v":"Pp"},{"$f":"+ITV_CD!G106","v":0},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H106),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I106),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V106*$M106*(1-$G106)*1000","v":771775.19123759121},{"$f":"+EnergíaVig!W106*$M106*(1-$G106)*1000","v":783532.66748044314},{"$f":"+EnergíaVig!X106*$M106*(1-$G106)*1000","v":795686.24352046265},{"$f":"+EnergíaVig!Y106*$M106*(1-$G106)*1000","v":808742.43589066423},{"$f":"+EnergíaVig!Z106*$M106*(1-$G106)*1000","v":2591449.2849877011},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J106),0)","v":0},null,{"$f":"+PotenciaVig!P106*U106*12*(1-$G106)*1000","v":0},{"$f":"+PotenciaVig!Q106*U106*12*(1-$G106)*1000","v":0}]
[{"$f":"+EnergíaVig!A107","v":"BTS_2 Agro"},{"$f":"+ITV_CD!B107","v":"BTS"},{"$f":"+ITV_CD!C107","v":2},{"$f":"+ITV_CD!D107","v":"Agropecuario"},{"$f":"+ITV_CD!E107","v":"Et"},{"$f":"+ITV_CD!F107","v":"Pp"},{"$f":"+ITV_CD!G107","v":0.05},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H107),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I107),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V107*$M107*(1-$G107)*1000","v":828.31460469521357},{"$f":"+EnergíaVig!W107*$M107*(1-$G107)*1000","v":849.60148619110578},{"$f":"+EnergíaVig!X107*$M107*(1-$G107)*1000","v":872.5774152721923},{"$f":"+EnergíaVig!Y107*$M107*(1-$G107)*1000","v":896.85021081013122},{"$f":"+EnergíaVig!Z107*$M107*(1-$G107)*1000","v":2823.3928571141437},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J107),0)","v":0},null,{"$f":"+PotenciaVig!P107*U107*12*(1-$G107)*1000","v":0},{"$f":"+PotenciaVig!Q107*U107*12*(1-$G107)*1000","v":0}]
[{"$f":"+EnergíaVig!A108","v":"BTS_2 Jub. 1"},{"$f":"+ITV_CD!B108","v":"BTS"},{"$f":"+ITV_CD!C108","v":2},{"$f":"+ITV_CD!D108","v":"Jubilados - 1"},{"$f":"+ITV_CD!E108","v":"Et"},{"$f":"+ITV_CD!F108","v":"Pp"},{"$f":"+ITV_CD!G108","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H108),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I108),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V108-($P$4*12-0.01*12)*ClientesVig!Q108)+($P$4*12-0.01*12)*ClientesVig!Q108*(1-$G108))*$M108*1000","v":211029.50750223862},{"$f":"+((EnergíaVig!W108-($P$4*12-0.01*12)*ClientesVig!R108)+($P$4*12-0.01*12)*ClientesVig!R108*(1-$G108))*$M108*1000","v":210805.10877410267},{"$f":"+((EnergíaVig!X108-($P$4*12-0.01*12)*ClientesVig!S108)+($P$4*12-0.01*12)*ClientesVig!S108*(1-$G108))*$M108*1000","v":210468.44019010031},{"$f":"+((EnergíaVig!Y108-($P$4*12-0.01*12)*ClientesVig!T108)+($P$4*12-0.01*12)*ClientesVig!T108*(1-$G108))*$M108*1000","v":210333.97788229241},{"$f":"+((EnergíaVig!Z108-$P$4*12*ClientesVig!U108)+$P$4*12*ClientesVig!U108*(1-$G108))*$M108*1000","v":1132148.4428658376},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J108),0)","v":0},null,{"$f":"+PotenciaVig!P108*U108*12*(1-$G108)*1000","v":0},{"$f":"+PotenciaVig!Q108*U108*12*(1-$G108)*1000","v":0}]
[{"$f":"+EnergíaVig!A109","v":"BTS_2 Jub. 2"},{"$f":"+ITV_CD!B109","v":"BTS"},{"$f":"+ITV_CD!C109","v":2},{"$f":"+ITV_CD!D109","v":"Jubilados - 2"},{"$f":"+ITV_CD!E109","v":"Et"},{"$f":"+ITV_CD!F109","v":"Pp"},{"$f":"+ITV_CD!G109","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H109),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I109),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V109-($P$4*12-0.01*12)*ClientesVig!Q109)+($P$4*12-0.01*12)*ClientesVig!Q109*(1-$G109))*$M109*1000","v":65668.1714935044},{"$f":"+((EnergíaVig!W109-($P$4*12-0.01*12)*ClientesVig!R109)+($P$4*12-0.01*12)*ClientesVig!R109*(1-$G109))*$M109*1000","v":66070.388851539392},{"$f":"+((EnergíaVig!X109-($P$4*12-0.01*12)*ClientesVig!S109)+($P$4*12-0.01*12)*ClientesVig!S109*(1-$G109))*$M109*1000","v":66460.397315367867},{"$f":"+((EnergíaVig!Y109-($P$4*12-0.01*12)*ClientesVig!T109)+($P$4*12-0.01*12)*ClientesVig!T109*(1-$G109))*$M109*1000","v":66917.145030335232},{"$f":"+((EnergíaVig!Z109-$P$4*12*ClientesVig!U109)+$P$4*12*ClientesVig!U109*(1-$G109))*$M109*1000","v":285021.12911480461},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J109),0)","v":0},null,{"$f":"+PotenciaVig!P109*U109*12*(1-$G109)*1000","v":0},{"$f":"+PotenciaVig!Q109*U109*12*(1-$G109)*1000","v":0}]
[{"$f":"+EnergíaVig!A110","v":"BTS_2 Discap."},{"$f":"+ITV_CD!B110","v":"BTS"},{"$f":"+ITV_CD!C110","v":2},{"$f":"+ITV_CD!D110","v":"Jubilados - 1"},{"$f":"+ITV_CD!E110","v":"Et"},{"$f":"+ITV_CD!F110","v":"Pp"},{"$f":"+ITV_CD!G110","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H110),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I110),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V110-($P$4*12-0.01*12)*ClientesVig!Q110)+($P$4*12-0.01*12)*ClientesVig!Q110*(1-$G110))*$M110*1000","v":1306.8213573609708},{"$f":"+((EnergíaVig!W110-($P$4*12-0.01*12)*ClientesVig!R110)+($P$4*12-0.01*12)*ClientesVig!R110*(1-$G110))*$M110*1000","v":1307.1837004131526},{"$f":"+((EnergíaVig!X110-($P$4*12-0.01*12)*ClientesVig!S110)+($P$4*12-0.01*12)*ClientesVig!S110*(1-$G110))*$M110*1000","v":1306.9351512281371},{"$f":"+((EnergíaVig!Y110-($P$4*12-0.01*12)*ClientesVig!T110)+($P$4*12-0.01*12)*ClientesVig!T110*(1-$G110))*$M110*1000","v":1307.9529499643629},{"$f":"+((EnergíaVig!Z110-$P$4*12*ClientesVig!U110)+$P$4*12*ClientesVig!U110*(1-$G110))*$M110*1000","v":6761.2358002657893},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J110),0)","v":0},null,{"$f":"+PotenciaVig!P110*U110*12*(1-$G110)*1000","v":0},{"$f":"+PotenciaVig!Q110*U110*12*(1-$G110)*1000","v":0}]
[{"$f":"+EnergíaVig!A111","v":"BTS_2 Discapacitados 601-más"},{"$f":"+ITV_CD!B111","v":"BTS"},{"$f":"+ITV_CD!C111","v":2},{"$f":"+ITV_CD!D111","v":"Jubilados - 2"},{"$f":"+ITV_CD!E111","v":"Et"},{"$f":"+ITV_CD!F111","v":"Pp"},{"$f":"+ITV_CD!G111","v":0.25},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H111),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I111),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V111-($P$4*12-0.01*12)*ClientesVig!Q111)+($P$4*12-0.01*12)*ClientesVig!Q111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!W111-($P$4*12-0.01*12)*ClientesVig!R111)+($P$4*12-0.01*12)*ClientesVig!R111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!X111-($P$4*12-0.01*12)*ClientesVig!S111)+($P$4*12-0.01*12)*ClientesVig!S111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Y111-($P$4*12-0.01*12)*ClientesVig!T111)+($P$4*12-0.01*12)*ClientesVig!T111*(1-$G111))*$M111*1000","v":0},{"$f":"+((EnergíaVig!Z111-$P$4*12*ClientesVig!U111)+$P$4*12*ClientesVig!U111*(1-$G111))*$M111*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J111),0)","v":0},null,{"$f":"+PotenciaVig!P111*U111*12*(1-$G111)*1000","v":0},{"$f":"+PotenciaVig!Q111*U111*12*(1-$G111)*1000","v":0}]
[{"$f":"+EnergíaVig!A112","v":"BTS_2 Político"},{"$f":"+ITV_CD!B112","v":"BTS"},{"$f":"+ITV_CD!C112","v":2},{"$f":"+ITV_CD!D112","v":"Político"},{"$f":"+ITV_CD!E112","v":"Et"},{"$f":"+ITV_CD!F112","v":"Pp"},{"$f":"+ITV_CD!G112","v":0.5},"BTS2EtCPEP","BTS2EtCPEFP","BTS2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H112),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I112),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V112*$M112*(1-$G112)*1000","v":19.194428220382758},{"$f":"+EnergíaVig!W112*$M112*(1-$G112)*1000","v":19.687916971392365},{"$f":"+EnergíaVig!X112*$M112*(1-$G112)*1000","v":20.220645856710632},{"$f":"+EnergíaVig!Y112*$M112*(1-$G112)*1000","v":20.783495415444616},{"$f":"+EnergíaVig!Z112*$M112*(1-$G112)*1000","v":65.427337042034253},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J112),0)","v":0},null,{"$f":"+PotenciaVig!P112*U112*12*(1-$G112)*1000","v":0},{"$f":"+PotenciaVig!Q112*U112*12*(1-$G112)*1000","v":0}]
[{"$f":"+EnergíaVig!A113","v":"BTS_2 Cruz Roja"},{"$f":"+ITV_CD!B113","v":"BTS"},{"$f":"+ITV_CD!C113","v":2},{"$f":"+ITV_CD!D113","v":"Cruz Roja"},{"$f":"+ITV_CD!E113","v":"Et"},{"$f":"+ITV_CD!F113","v":"Pp"},{"$f":"+ITV_CD!G113","v":1},{"$f":"+B113&C113&E113&$A$3","v":"BTS2EtCPEP"},{"$f":"+B113&C113&E113&$A$4","v":"BTS2EtCPEFP"},{"$f":"+B113&C113&F113&$A$3","v":"BTS2PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H113),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I113),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!W113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!X113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Y113*$M113*(1-$G113)*1000","v":0},{"$f":"+EnergíaVig!Z113*$M113*(1-$G113)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J113),0)","v":0},null,{"$f":"+PotenciaVig!P113*U113*12*(1-$G113)*1000","v":0},{"$f":"+PotenciaVig!Q113*U113*12*(1-$G113)*1000","v":0}]
[{"$f":"+EnergíaVig!A114","v":"BTS_3 (751-más)"},{"$f":"+ITV_CD!B114","v":"BTS"},{"$f":"+ITV_CD!C114","v":3},null,null,null,null,"BTS3CPEP","BTS3CPEFP","BTS3CPEP",null,null,{"$f":"+M115","v":7.0899999999999999E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O114:R114,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U115","v":0}]
[{"$f":"+EnergíaVig!A115","v":"BTS_3 Regular"},{"$f":"+ITV_CD!B115","v":"BTS"},{"$f":"+ITV_CD!C115","v":3},{"$f":"+ITV_CD!D115","v":"Regular"},{"$f":"+ITV_CD!E115","v":"Et"},{"$f":"+ITV_CD!F115","v":"Pp"},{"$f":"+ITV_CD!G115","v":0},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H115),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I115),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V115*$M115*(1-$G115)*1000","v":1634515.224963719},{"$f":"+EnergíaVig!W115*$M115*(1-$G115)*1000","v":1669897.9954214077},{"$f":"+EnergíaVig!X115*$M115*(1-$G115)*1000","v":1707611.3203286391},{"$f":"+EnergíaVig!Y115*$M115*(1-$G115)*1000","v":1747611.6100693459},{"$f":"+EnergíaVig!Z115*$M115*(1-$G115)*1000","v":5539149.6021886189},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J115),0)","v":0},null,{"$f":"+PotenciaVig!P115*U115*12*(1-$G115)*1000","v":0},{"$f":"+PotenciaVig!Q115*U115*12*(1-$G115)*1000","v":0}]
[{"$f":"+EnergíaVig!A116","v":"BTS_3 Agro"},{"$f":"+ITV_CD!B116","v":"BTS"},{"$f":"+ITV_CD!C116","v":3},{"$f":"+ITV_CD!D116","v":"Agropecuario"},{"$f":"+ITV_CD!E116","v":"Et"},{"$f":"+ITV_CD!F116","v":"Pp"},{"$f":"+ITV_CD!G116","v":0.05},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H116),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I116),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V116*$M116*(1-$G116)*1000","v":8806.677824635035},{"$f":"+EnergíaVig!W116*$M116*(1-$G116)*1000","v":9032.6320066321459},{"$f":"+EnergíaVig!X116*$M116*(1-$G116)*1000","v":9276.36894401483},{"$f":"+EnergíaVig!Y116*$M116*(1-$G116)*1000","v":9533.7741288925045},{"$f":"+EnergíaVig!Z116*$M116*(1-$G116)*1000","v":30016.308438219745},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J116),0)","v":0},null,{"$f":"+PotenciaVig!P116*U116*12*(1-$G116)*1000","v":0},{"$f":"+PotenciaVig!Q116*U116*12*(1-$G116)*1000","v":0}]
[{"$f":"+EnergíaVig!A117","v":"BTS_3 Jub. 1"},{"$f":"+ITV_CD!B117","v":"BTS"},{"$f":"+ITV_CD!C117","v":3},{"$f":"+ITV_CD!D117","v":"Jubilados - 1"},{"$f":"+ITV_CD!E117","v":"Et"},{"$f":"+ITV_CD!F117","v":"Pp"},{"$f":"+ITV_CD!G117","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H117),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I117),0)","v":7.0899999999999999E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z117*$M117*(1-$G117)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J117),0)","v":0},null,{"$f":"+PotenciaVig!P117*U117*12*(1-$G117)*1000","v":0},{"$f":"+PotenciaVig!Q117*U117*12*(1-$G117)*1000","v":0}]
[{"$f":"+EnergíaVig!A118","v":"BTS_3 Jub. 2"},{"$f":"+ITV_CD!B118","v":"BTS"},{"$f":"+ITV_CD!C118","v":3},{"$f":"+ITV_CD!D118","v":"Jubilados - 2"},{"$f":"+ITV_CD!E118","v":"Et"},{"$f":"+ITV_CD!F118","v":"Pp"},{"$f":"+ITV_CD!G118","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H118),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I118),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V118-($P$4*12-0.01*12)*ClientesVig!Q118)+($P$4*12-0.01*12)*ClientesVig!Q118*(1-$G118))*$M118*1000","v":146921.3450946201},{"$f":"+((EnergíaVig!W118-($P$4*12-0.01*12)*ClientesVig!R118)+($P$4*12-0.01*12)*ClientesVig!R118*(1-$G118))*$M118*1000","v":148282.55209551373},{"$f":"+((EnergíaVig!X118-($P$4*12-0.01*12)*ClientesVig!S118)+($P$4*12-0.01*12)*ClientesVig!S118*(1-$G118))*$M118*1000","v":149638.65433511819},{"$f":"+((EnergíaVig!Y118-($P$4*12-0.01*12)*ClientesVig!T118)+($P$4*12-0.01*12)*ClientesVig!T118*(1-$G118))*$M118*1000","v":151147.80420181161},{"$f":"+((EnergíaVig!Z118-$P$4*12*ClientesVig!U118)+$P$4*12*ClientesVig!U118*(1-$G118))*$M118*1000","v":571934.9158993765},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J118),0)","v":0},null,{"$f":"+PotenciaVig!P118*U118*12*(1-$G118)*1000","v":0},{"$f":"+PotenciaVig!Q118*U118*12*(1-$G118)*1000","v":0}]
[{"$f":"+EnergíaVig!A119","v":"BTS_3 Discap."},{"$f":"+ITV_CD!B119","v":"BTS"},{"$f":"+ITV_CD!C119","v":3},{"$f":"+ITV_CD!D119","v":"Jubilados - 1"},{"$f":"+ITV_CD!E119","v":"Et"},{"$f":"+ITV_CD!F119","v":"Pp"},{"$f":"+ITV_CD!G119","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H119),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I119),0)","v":7.0899999999999999E-3},null,null,null,null,null,{"$f":"+EnergíaVig!Z119*$M119*(1-$G119)*1000","v":-23.471073529281913},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J119),0)","v":0},null,{"$f":"+PotenciaVig!P119*U119*12*(1-$G119)*1000","v":0},{"$f":"+PotenciaVig!Q119*U119*12*(1-$G119)*1000","v":0}]
[{"$f":"+EnergíaVig!A120","v":"BTS_3 Discapacitados 601-más"},{"$f":"+ITV_CD!B120","v":"BTS"},{"$f":"+ITV_CD!C120","v":3},{"$f":"+ITV_CD!D120","v":"Jubilados - 2"},{"$f":"+ITV_CD!E120","v":"Et"},{"$f":"+ITV_CD!F120","v":"Pp"},{"$f":"+ITV_CD!G120","v":0.25},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H120),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I120),0)","v":7.0899999999999999E-3},null,{"$f":"+((EnergíaVig!V120-($P$4*12-0.01*12)*ClientesVig!Q120)+($P$4*12-0.01*12)*ClientesVig!Q120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!W120-($P$4*12-0.01*12)*ClientesVig!R120)+($P$4*12-0.01*12)*ClientesVig!R120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!X120-($P$4*12-0.01*12)*ClientesVig!S120)+($P$4*12-0.01*12)*ClientesVig!S120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Y120-($P$4*12-0.01*12)*ClientesVig!T120)+($P$4*12-0.01*12)*ClientesVig!T120*(1-$G120))*$M120*1000","v":0},{"$f":"+((EnergíaVig!Z120-$P$4*12*ClientesVig!U120)+$P$4*12*ClientesVig!U120*(1-$G120))*$M120*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J120),0)","v":0},null,{"$f":"+PotenciaVig!P120*U120*12*(1-$G120)*1000","v":0},{"$f":"+PotenciaVig!Q120*U120*12*(1-$G120)*1000","v":0}]
[{"$f":"+EnergíaVig!A121","v":"BTS_3 Político"},{"$f":"+ITV_CD!B121","v":"BTS"},{"$f":"+ITV_CD!C121","v":3},{"$f":"+ITV_CD!D121","v":"Político"},{"$f":"+ITV_CD!E121","v":"Et"},{"$f":"+ITV_CD!F121","v":"Pp"},{"$f":"+ITV_CD!G121","v":0.5},"BTS3EtCPEP","BTS3EtCPEFP","BTS3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H121),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I121),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!W121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!X121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Y121*$M121*(1-$G121)*1000","v":0},{"$f":"+EnergíaVig!Z121*$M121*(1-$G121)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J121),0)","v":0},null,{"$f":"+PotenciaVig!P121*U121*12*(1-$G121)*1000","v":0},{"$f":"+PotenciaVig!Q121*U121*12*(1-$G121)*1000","v":0}]
[{"$f":"+EnergíaVig!A122","v":"BTS_3 Cruz Roja"},{"$f":"+ITV_CD!B122","v":"BTS"},{"$f":"+ITV_CD!C122","v":3},{"$f":"+ITV_CD!D122","v":"Cruz Roja"},{"$f":"+ITV_CD!E122","v":"Et"},{"$f":"+ITV_CD!F122","v":"Pp"},{"$f":"+ITV_CD!G122","v":1},{"$f":"+B122&C122&E122&$A$3","v":"BTS3EtCPEP"},{"$f":"+B122&C122&E122&$A$4","v":"BTS3EtCPEFP"},{"$f":"+B122&C122&F122&$A$3","v":"BTS3PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H122),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I122),0)","v":7.0899999999999999E-3},null,{"$f":"+EnergíaVig!V122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!W122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!X122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Y122*$M122*(1-$G122)*1000","v":0},{"$f":"+EnergíaVig!Z122*$M122*(1-$G122)*1000","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J122),0)","v":0},null,{"$f":"+PotenciaVig!P122*U122*12*(1-$G122)*1000","v":0},{"$f":"+PotenciaVig!Q122*U122*12*(1-$G122)*1000","v":0}]
[{"$f":"+EnergíaVig!A123","v":"Alumbrado Público"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H123),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I123),0)","v":0},null,{"$f":"+EnergíaVig!V123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!W123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!X123*$M123*(1-$G123)*1000","v":0},{"$f":"+EnergíaVig!Y123*$M123*(1-$G123)*1000","v":0},{"$f":"+SUMPRODUCT(O123:R123,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J123),0)","v":0},null,{"$f":"+PotenciaVig!Q123*U123*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!R123*V123*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A124","v":"GRANDES CLIENTES"}]
[{"$f":"+EnergíaVig!A125","v":"MTD_GC"}]
[{"$f":"+EnergíaVig!A126","v":"BTD_GC"}]
[{"$f":"+EnergíaVig!A127","v":"BTSH"},{"$f":"+ITV_CD!B127","v":"BTSH"},{"$f":"+ITV_CD!C127","v":1},null,null,null,null,{"$f":"+B127&C127&E127&$A$3","v":"BTSH1CPEP"},{"$f":"+B127&C127&E127&$A$4","v":"BTSH1CPEFP"},{"$f":"+B127&C127&F127&$A$3","v":"BTSH1CPEP"},null,null,{"$f":"+M128+M132+M136","v":7.0000000000000001E-3},0,323.98094454059162,332.29926976506351,341.27459216444089,350.75466425311043,1104.2770303459115,null,{"$f":"+U128+U132+U136","v":0},{"$f":"+V128+V132+V136","v":0},{"$f":"+W128+W132+W136","v":0},{"$f":"+X128+X132+X136","v":0},null,{"$f":"+SUM(W127,O127)/SUM($W$7,$O$7)","v":4.5822569856388724E-5}]
[{"$f":"+EnergíaVig!A128","v":"BTSH_1"},{"$f":"+ITV_CD!B128","v":"BTSH"},{"$f":"+ITV_CD!C128","v":1},null,null,null,null,"BTSH1CPEP","BTSH1CPEFP","BTSH1CPEP",null,null,{"$f":"+M129","v":7.0000000000000001E-3},{"$f":"+SUM(N129:N131)","v":0},323.98094454059162,332.29926976506351,341.27459216444089,350.75466425311043,1104.2770303459115,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J128),0)","v":0},null,{"$f":"+PotenciaVig!P128*U128*12*(1-$G128)*1000","v":0},{"$f":"+PotenciaVig!Q128*U128*12*(1-$G128)*1000","v":0}]
[{"$f":"+EnergíaVig!A129","v":"BTSH_1 Punta"},{"$f":"+ITV_CD!B129","v":"BTSH"},{"$f":"+ITV_CD!C129","v":1},{"$f":"+ITV_CD!D129","v":"Regular"},{"$f":"+ITV_CD!E129","v":"Ep"},{"$f":"+ITV_CD!F129","v":"Pp"},{"$f":"+ITV_CD!G129","v":0},"BTSH1EpCPEP","BTSH1EpCPEFP","BTSH1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H129),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I129),0)","v":7.0000000000000001E-3},null,{"$f":"+EnergíaVig!V129*$M129*(1-$G129)*1000","v":77.297068395565944},{"$f":"+EnergíaVig!W129*$M129*(1-$G129)*1000","v":79.290485454658565},{"$f":"+EnergíaVig!X129*$M129*(1-$G129)*1000","v":81.444827606686673},{"$f":"+EnergíaVig!Y129*$M129*(1-$G129)*1000","v":83.72245640021454},{"$f":"+SUMPRODUCT(O129:R129,PremisaCosto!$F$69:$I$69)","v":263.51493816346328},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J129),0)","v":0},null,{"$f":"+PotenciaVig!P129*U129*12*(1-$G129)*1000","v":0},{"$f":"+PotenciaVig!Q129*U129*12*(1-$G129)*1000","v":0}]
[{"$f":"+EnergíaVig!A130","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+ITV_CD!B130","v":"BTSH"},{"$f":"+ITV_CD!C130","v":1},{"$f":"+ITV_CD!D130","v":"Regular"},"Efp",{"$f":"+ITV_CD!F130","v":"Pfp"},{"$f":"+ITV_CD!G130","v":0},"BTSH1EfpCPEP","BTSH1EfpCPEFP","BTSH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H130),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I130),0)","v":7.0000000000000001E-3},null,{"$f":"+EnergíaVig!V130*$M130*(1-$G130)*1000","v":99.390554457872383},{"$f":"+EnergíaVig!W130*$M130*(1-$G130)*1000","v":101.93890151352909},{"$f":"+EnergíaVig!X130*$M130*(1-$G130)*1000","v":104.68711927029759},{"$f":"+EnergíaVig!Y130*$M130*(1-$G130)*1000","v":107.58903099530497},{"$f":"+SUMPRODUCT(O130:R130,PremisaCosto!$F$69:$I$69)","v":338.74857090394954},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J130),0)","v":0},null,{"$f":"+PotenciaVig!P130*U130*12*(1-$G130)*1000","v":0},{"$f":"+PotenciaVig!Q130*U130*12*(1-$G130)*1000","v":0}]
[{"$f":"+EnergíaVig!A131","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B131","v":"BTSH"},{"$f":"+ITV_CD!C131","v":1},{"$f":"+ITV_CD!D131","v":"Regular"},"Efp",{"$f":"+ITV_CD!F131","v":"Pfp"},{"$f":"+ITV_CD!G131","v":0},"BTSH1EfpCPEP","BTSH1EfpCPEFP","BTSH1PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H131),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I131),0)","v":7.0000000000000001E-3},null,{"$f":"+EnergíaVig!V131*$M131*(1-$G131)*1000","v":147.29332168715334},{"$f":"+EnergíaVig!W131*$M131*(1-$G131)*1000","v":151.06988279687585},{"$f":"+EnergíaVig!X131*$M131*(1-$G131)*1000","v":155.14264528745662},{"$f":"+EnergíaVig!Y131*$M131*(1-$G131)*1000","v":159.44317685759091},{"$f":"+SUMPRODUCT(O131:R131,PremisaCosto!$F$69:$I$69)","v":502.01352127849884},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J131),0)","v":0},null,{"$f":"+PotenciaVig!P131*U131*12*(1-$G131)*1000","v":0},{"$f":"+PotenciaVig!Q131*U131*12*(1-$G131)*1000","v":0}]
[{"$f":"+EnergíaVig!A132","v":"BTSH_2"},{"$f":"+ITV_CD!B132","v":"BTSH"},{"$f":"+ITV_CD!C132","v":2},null,null,null,null,"BTSH2CPEP","BTSH2CPEFP","BTSH2CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H132),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I132),0)","v":0},null,{"$f":"+SUM(O133:O135)","v":0},{"$f":"+SUM(P133:P135)","v":0},{"$f":"+SUM(Q133:Q135)","v":0},{"$f":"+SUM(R133:R135)","v":0},{"$f":"+SUM(S133:S135)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J132),0)","v":0},null,{"$f":"+PotenciaVig!P132*U132*12*(1-$G132)*1000","v":0},{"$f":"+PotenciaVig!Q132*U132*12*(1-$G132)*1000","v":0}]
[{"$f":"+EnergíaVig!A133","v":"BTSH_2 Punta"},{"$f":"+ITV_CD!B133","v":"BTSH"},{"$f":"+ITV_CD!C133","v":2},{"$f":"+ITV_CD!D133","v":"Regular"},{"$f":"+ITV_CD!E133","v":"Ep"},{"$f":"+ITV_CD!F133","v":"Pp"},{"$f":"+ITV_CD!G133","v":0},"BTSH2EpCPEP","BTSH2EpCPEFP","BTSH2PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H133),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I133),0)","v":0},null,{"$f":"+EnergíaVig!V133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!W133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!X133*$M133*(1-$G133)*1000","v":0},{"$f":"+EnergíaVig!Y133*$M133*(1-$G133)*1000","v":0},{"$f":"+SUMPRODUCT(O133:R133,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J133),0)","v":0},null,{"$f":"+PotenciaVig!P133*U133*12*(1-$G133)*1000","v":0},{"$f":"+PotenciaVig!Q133*U133*12*(1-$G133)*1000","v":0}]
[{"$f":"+EnergíaVig!A134","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+ITV_CD!B134","v":"BTSH"},{"$f":"+ITV_CD!C134","v":2},{"$f":"+ITV_CD!D134","v":"Regular"},"Efp",{"$f":"+ITV_CD!F134","v":"Pfp"},{"$f":"+ITV_CD!G134","v":0},"BTSH2EfpCPEP","BTSH2EfpCPEFP","BTSH2PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H134),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I134),0)","v":0},null,{"$f":"+EnergíaVig!V134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!W134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!X134*$M134*(1-$G134)*1000","v":0},{"$f":"+EnergíaVig!Y134*$M134*(1-$G134)*1000","v":0},{"$f":"+SUMPRODUCT(O134:R134,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J134),0)","v":0},null,{"$f":"+PotenciaVig!P134*U134*12*(1-$G134)*1000","v":0},{"$f":"+PotenciaVig!Q134*U134*12*(1-$G134)*1000","v":0}]
[{"$f":"+EnergíaVig!A135","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B135","v":"BTSH"},{"$f":"+ITV_CD!C135","v":2},{"$f":"+ITV_CD!D135","v":"Regular"},"Efp",{"$f":"+ITV_CD!F135","v":"Pfp"},{"$f":"+ITV_CD!G135","v":0},"BTSH2EfpCPEP","BTSH2EfpCPEFP","BTSH2PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H135),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I135),0)","v":0},null,{"$f":"+EnergíaVig!V135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!W135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!X135*$M135*(1-$G135)*1000","v":0},{"$f":"+EnergíaVig!Y135*$M135*(1-$G135)*1000","v":0},{"$f":"+SUMPRODUCT(O135:R135,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J135),0)","v":0},null,{"$f":"+PotenciaVig!P135*U135*12*(1-$G135)*1000","v":0},{"$f":"+PotenciaVig!Q135*U135*12*(1-$G135)*1000","v":0}]
[{"$f":"+EnergíaVig!A136","v":"BTSH_3"},{"$f":"+ITV_CD!B136","v":"BTSH"},{"$f":"+ITV_CD!C136","v":3},null,null,null,null,"BTSH3CPEP","BTSH3CPEFP","BTSH3CPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H136),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I136),0)","v":0},null,{"$f":"+SUM(O137:O139)","v":0},{"$f":"+SUM(P137:P139)","v":0},{"$f":"+SUM(Q137:Q139)","v":0},{"$f":"+SUM(R137:R139)","v":0},{"$f":"+SUM(S137:S139)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J136),0)","v":0},null,{"$f":"+PotenciaVig!P136*U136*12*(1-$G136)*1000","v":0},{"$f":"+PotenciaVig!Q136*U136*12*(1-$G136)*1000","v":0}]
[{"$f":"+EnergíaVig!A137","v":"BTSH_3 Punta"},{"$f":"+ITV_CD!B137","v":"BTSH"},{"$f":"+ITV_CD!C137","v":3},{"$f":"+ITV_CD!D137","v":"Regular"},{"$f":"+ITV_CD!E137","v":"Ep"},{"$f":"+ITV_CD!F137","v":"Pp"},{"$f":"+ITV_CD!G137","v":0},"BTSH3EpCPEP","BTSH3EpCPEFP","BTSH3PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H137),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I137),0)","v":0},null,{"$f":"+EnergíaVig!V137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!W137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!X137*$M137*(1-$G137)*1000","v":0},{"$f":"+EnergíaVig!Y137*$M137*(1-$G137)*1000","v":0},{"$f":"+SUMPRODUCT(O137:R137,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J137),0)","v":0},null,{"$f":"+PotenciaVig!P137*U137*12*(1-$G137)*1000","v":0},{"$f":"+PotenciaVig!Q137*U137*12*(1-$G137)*1000","v":0}]
[{"$f":"+EnergíaVig!A138","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+ITV_CD!B138","v":"BTSH"},{"$f":"+ITV_CD!C138","v":3},{"$f":"+ITV_CD!D138","v":"Regular"},"Efp",{"$f":"+ITV_CD!F138","v":"Pfp"},{"$f":"+ITV_CD!G138","v":0},"BTSH3EfpCPEP","BTSH3EfpCPEFP","BTSH3PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H138),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I138),0)","v":0},null,{"$f":"+EnergíaVig!V138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!W138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!X138*$M138*(1-$G138)*1000","v":0},{"$f":"+EnergíaVig!Y138*$M138*(1-$G138)*1000","v":0},{"$f":"+SUMPRODUCT(O138:R138,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J138),0)","v":0},null,{"$f":"+PotenciaVig!P138*U138*12*(1-$G138)*1000","v":0},{"$f":"+PotenciaVig!Q138*U138*12*(1-$G138)*1000","v":0}]
[{"$f":"+EnergíaVig!A139","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+ITV_CD!B139","v":"BTSH"},{"$f":"+ITV_CD!C139","v":3},{"$f":"+ITV_CD!D139","v":"Regular"},"Efp",{"$f":"+ITV_CD!F139","v":"Pfp"},{"$f":"+ITV_CD!G139","v":0},"BTSH3EfpCPEP","BTSH3EfpCPEFP","BTSH3PfpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H139),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I139),0)","v":0},null,{"$f":"+EnergíaVig!V139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!W139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!X139*$M139*(1-$G139)*1000","v":0},{"$f":"+EnergíaVig!Y139*$M139*(1-$G139)*1000","v":0},{"$f":"+SUMPRODUCT(O139:R139,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J139),0)","v":0},null,{"$f":"+PotenciaVig!P139*U139*12*(1-$G139)*1000","v":0},{"$f":"+PotenciaVig!Q139*U139*12*(1-$G139)*1000","v":0}]
[{"$f":"+EnergíaVig!A140","v":"BTS Prepago"},{"$f":"+ITV_CD!B140","v":"BTS Prepago"},{"$f":"+ITV_CD!C140","v":1},null,null,null,null,{"$f":"+B140&C140&E140&$A$3","v":"BTS Prepago1CPEP"},{"$f":"+B140&C140&E140&$A$4","v":"BTS Prepago1CPEFP"},{"$f":"+B140&C140&F140&$A$3","v":"BTS Prepago1CPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H140),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I140),0)","v":0},null,{"$f":"+SUM(O141:O149)","v":1468.1115497515184},{"$f":"+SUM(P141:P149)","v":1485.6510213819085},{"$f":"+SUM(Q141:Q149)","v":1503.4393839743857},{"$f":"+SUM(R141:R149)","v":1522.8268079278739},{"$f":"+SUM(S141:S149)","v":4906.631919301085},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J140),0)","v":0},null,{"$f":"+SUM(W141:W149)","v":0},{"$f":"+SUM(X141:X149)","v":0},null,{"$f":"+SUM(W140,O140)/SUM($W$7,$O$7)","v":2.0764382961119328E-4}]
[{"$f":"+EnergíaVig!A141","v":"BTS Prep"},{"$f":"+ITV_CD!B141","v":"BTS Prepago"},{"$f":"+ITV_CD!C141","v":1},null,null,null,null,"BTS Prepago1CPEP","BTS Prepago1CPEFP","BTS Prepago1CPEP",null,null,{"$f":"+M142","v":7.79E-3},null,null,null,null,null,{"$f":"+SUMPRODUCT(O141:R141,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+U142","v":0}]
[{"$f":"+EnergíaVig!A142","v":"BTS Prepago Regular"},{"$f":"+ITV_CD!B142","v":"BTS Prepago"},{"$f":"+ITV_CD!C142","v":1},{"$f":"+ITV_CD!D142","v":"Regular"},{"$f":"+ITV_CD!E142","v":"Et"},{"$f":"+ITV_CD!F142","v":"Pp"},{"$f":"+ITV_CD!G142","v":0},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H142),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I142),0)","v":7.79E-3},null,{"$f":"+EnergíaVig!V142*$M142*(1-$G142)*1000","v":1100.5514519779063},{"$f":"+EnergíaVig!W142*$M142*(1-$G142)*1000","v":1113.8723459218845},{"$f":"+EnergíaVig!X142*$M142*(1-$G142)*1000","v":1127.4152858169027},{"$f":"+EnergíaVig!Y142*$M142*(1-$G142)*1000","v":1142.1676769206179},{"$f":"+SUMPRODUCT(O142:R142,PremisaCosto!$F$69:$I$69)","v":3679.0590436586563},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J142),0)","v":0},null,{"$f":"+PotenciaVig!P142*U142*12*(1-$G142)*1000","v":0},{"$f":"+PotenciaVig!Q142*U142*12*(1-$G142)*1000","v":0}]
[{"$f":"+EnergíaVig!A143","v":"BTS Prepago Agro"},{"$f":"+ITV_CD!B143","v":"BTS Prepago"},{"$f":"+ITV_CD!C143","v":1},{"$f":"+ITV_CD!D143","v":"Agropecuario"},{"$f":"+ITV_CD!E143","v":"Et"},{"$f":"+ITV_CD!F143","v":"Pp"},{"$f":"+ITV_CD!G143","v":0.05},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H143),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I143),0)","v":7.79E-3},null,{"$f":"+EnergíaVig!V143*$M143*(1-$G143)*1000","v":0.33695349754922493},{"$f":"+EnergíaVig!W143*$M143*(1-$G143)*1000","v":0.34564944306547152},{"$f":"+EnergíaVig!X143*$M143*(1-$G143)*1000","v":0.35504985779856746},{"$f":"+EnergíaVig!Y143*$M143*(1-$G143)*1000","v":0.36498973493670728},{"$f":"+SUMPRODUCT(O143:R143,PremisaCosto!$F$69:$I$69)","v":1.1487507468465061},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J143),0)","v":0},null,{"$f":"+PotenciaVig!P143*U143*12*(1-$G143)*1000","v":0},{"$f":"+PotenciaVig!Q143*U143*12*(1-$G143)*1000","v":0}]
[{"$f":"+EnergíaVig!A144","v":"BTS Prepago Jub. 1"},{"$f":"+ITV_CD!B144","v":"BTS Prepago"},{"$f":"+ITV_CD!C144","v":1},{"$f":"+ITV_CD!D144","v":"Jubilados - 1"},{"$f":"+ITV_CD!E144","v":"Et"},{"$f":"+ITV_CD!F144","v":"Pp"},{"$f":"+ITV_CD!G144","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H144),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I144),0)","v":7.79E-3},null,{"$f":"+EnergíaVig!V144*$M144*(1-$G144)*1000","v":367.21098844406652},{"$f":"+EnergíaVig!W144*$M144*(1-$G144)*1000","v":371.4205559722252},{"$f":"+EnergíaVig!X144*$M144*(1-$G144)*1000","v":375.65623839021487},{"$f":"+EnergíaVig!Y144*$M144*(1-$G144)*1000","v":380.28097187370827},{"$f":"+SUMPRODUCT(O144:R144,PremisaCosto!$F$69:$I$69)","v":1226.382680022575},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J144),0)","v":0},null,{"$f":"+PotenciaVig!P144*U144*12*(1-$G144)*1000","v":0},{"$f":"+PotenciaVig!Q144*U144*12*(1-$G144)*1000","v":0}]
[{"$f":"+EnergíaVig!A145","v":"BTS Prepago Jub. 2"},{"$f":"+ITV_CD!B145","v":"BTS Prepago"},{"$f":"+ITV_CD!C145","v":1},{"$f":"+ITV_CD!D145","v":"Jubilados - 2"},{"$f":"+ITV_CD!E145","v":"Et"},{"$f":"+ITV_CD!F145","v":"Pp"},{"$f":"+ITV_CD!G145","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H145),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I145),0)","v":7.79E-3},null,{"$f":"+((EnergíaVig!V145-ClientesVig!Q145*(0.6*12-0.01*12))+(ClientesVig!Q145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!W145-ClientesVig!R145*(0.6*12-0.01*12))+(ClientesVig!R145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!X145-ClientesVig!S145*(0.6*12-0.01*12))+(ClientesVig!S145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+((EnergíaVig!Y145-ClientesVig!T145*(0.6*12-0.01*12))+(ClientesVig!T145*(0.6*12-0.01*12))*(1-$G145))*$M145*1000","v":0},{"$f":"+SUMPRODUCT(O145:R145,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J145),0)","v":0},null,{"$f":"+PotenciaVig!P145*U145*12*(1-$G145)*1000","v":0},{"$f":"+PotenciaVig!Q145*U145*12*(1-$G145)*1000","v":0}]
[{"$f":"+EnergíaVig!A146","v":"BTS Prepago Discap."},{"$f":"+ITV_CD!B146","v":"BTS Prepago"},{"$f":"+ITV_CD!C146","v":1},{"$f":"+ITV_CD!D146","v":"Jubilados - 1"},{"$f":"+ITV_CD!E146","v":"Et"},{"$f":"+ITV_CD!F146","v":"Pp"},{"$f":"+ITV_CD!G146","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H146),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I146),0)","v":7.79E-3},null,{"$f":"+EnergíaVig!V146*$M146*(1-$G146)*1000","v":1.2155831996294265E-2},{"$f":"+EnergíaVig!W146*$M146*(1-$G146)*1000","v":1.2470044733418992E-2},{"$f":"+EnergíaVig!X146*$M146*(1-$G146)*1000","v":1.2809909469531824E-2},{"$f":"+EnergíaVig!Y146*$M146*(1-$G146)*1000","v":1.3169398611126213E-2},{"$f":"+SUMPRODUCT(O146:R146,PremisaCosto!$F$69:$I$69)","v":4.1444873006815861E-2},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J146),0)","v":0},null,{"$f":"+PotenciaVig!P146*U146*12*(1-$G146)*1000","v":0},{"$f":"+PotenciaVig!Q146*U146*12*(1-$G146)*1000","v":0}]
[{"$f":"+EnergíaVig!A147","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+ITV_CD!B147","v":"BTS Prepago"},{"$f":"+ITV_CD!C147","v":1},{"$f":"+ITV_CD!D147","v":"Jubilados - 2"},{"$f":"+ITV_CD!E147","v":"Et"},{"$f":"+ITV_CD!F147","v":"Pp"},{"$f":"+ITV_CD!G147","v":0.25},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H147),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I147),0)","v":7.79E-3},null,{"$f":"+((EnergíaVig!V147-ClientesVig!P147*0.6*12)+(ClientesVig!P147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!W147-ClientesVig!Q147*0.6*12)+(ClientesVig!Q147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!X147-ClientesVig!R147*0.6*12)+(ClientesVig!R147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+((EnergíaVig!Y147-ClientesVig!S147*0.6*12)+(ClientesVig!S147*0.6*12)*(1-$G147))*$M147*1000","v":0},{"$f":"+SUMPRODUCT(O147:R147,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J147),0)","v":0},null,{"$f":"+PotenciaVig!P147*U147*12*(1-$G147)*1000","v":0},{"$f":"+PotenciaVig!Q147*U147*12*(1-$G147)*1000","v":0}]
[{"$f":"+EnergíaVig!A148","v":"BTS Prepago Político"},{"$f":"+ITV_CD!B148","v":"BTS Prepago"},{"$f":"+ITV_CD!C148","v":1},{"$f":"+ITV_CD!D148","v":"Político"},{"$f":"+ITV_CD!E148","v":"Et"},{"$f":"+ITV_CD!F148","v":"Pp"},{"$f":"+ITV_CD!G148","v":0.5},"BTS Prepago1EtCPEP","BTS Prepago1EtCPEFP","BTS Prepago1PpCPEP",null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H148),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I148),0)","v":7.79E-3},null,{"$f":"+EnergíaVig!V148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!W148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!X148*$M148*(1-$G148)*1000","v":0},{"$f":"+EnergíaVig!Y148*$M148*(1-$G148)*1000","v":0},{"$f":"+SUMPRODUCT(O148:R148,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J148),0)","v":0},null,{"$f":"+PotenciaVig!P148*U148*12*(1-$G148)*1000","v":0},{"$f":"+PotenciaVig!Q148*U148*12*(1-$G148)*1000","v":0}]
[{"$f":"+EnergíaVig!A149","v":"BTS Prepago Cruz Roja"},{"$f":"+ITV_CD!B149","v":"BTS Prepago"},{"$f":"+ITV_CD!C149","v":1},{"$f":"+ITV_CD!D149","v":"Cruz Roja"},{"$f":"+ITV_CD!E149","v":"Et"},{"$f":"+ITV_CD!F149","v":"Pp"},{"$f":"+ITV_CD!G149","v":1},{"$f":"+B149&C149&E149&$A$3","v":"BTS Prepago1EtCPEP"},{"$f":"+B149&C149&E149&$A$4","v":"BTS Prepago1EtCPEFP"},{"$f":"+B149&C149&F149&$A$3","v":"BTS Prepago1PpCPEP"},null,null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,H149),0)+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,I149),0)","v":7.79E-3},null,{"$f":"+EnergíaVig!V149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!W149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!X149*$M149*(1-$G149)*1000","v":0},{"$f":"+EnergíaVig!Y149*$M149*(1-$G149)*1000","v":0},{"$f":"+SUMPRODUCT(O149:R149,PremisaCosto!$F$69:$I$69)","v":0},null,{"$f":"+IFERROR(SUMIFS(PliegoVig!$C$6:$C$368,PliegoVig!$B$6:$B$368,J149),0)","v":0},null,{"$f":"+PotenciaVig!P149*U149*12*(1-$G149)*1000","v":0},{"$f":"+PotenciaVig!Q149*U149*12*(1-$G149)*1000","v":0}]